Exceeds High End of Guidance Range on Net
Sales and Adjusted EBITDA for Fiscal Year
Received U.S. Food and Drug Administration
(FDA) Approval of Supplemental New Drug Application for
Acthar® Gel (repository corticotropin
injection) Single-Dose Pre-filled SelfJect™ Injector (SelfJect)
With Launch Planned for 2024
Accomplished Key Milestones in Specialty
Brands in 2023, Including Successful Launch of
Terlivaz® (terlipressin) and FDA
Clearance of INOmax® EVOLVE™ DS
Delivery System With Rollout in 2024
Appointed New Board Members With Expertise in
Pharmaceuticals, Healthcare, Finance and Operations
Provides 2024 Adjusted EBITDA Guidance of
$520 Million to $560 Million
DUBLIN, March 26,
2024 /PRNewswire/ -- Mallinckrodt plc ("Mallinckrodt" or the "Company"), a global specialty
pharmaceutical company, today reported its financial results for
the fourth quarter and fiscal year ended December 29, 2023.1
"We are pleased with the meaningful progress we made in 2023 as
we exceeded the high end of our annual net sales and Adjusted
EBITDA guidance, drove significant growth in Specialty Generics,
achieved key milestones in Specialty Brands, and strengthened
Mallinckrodt's financial foundation,"
said Siggi Olafsson, President
and Chief Executive Officer. "As we entered 2024, we welcomed
four experienced directors to our Board, reflecting our ongoing
commitment to building a stronger Mallinckrodt for the benefit of our patients,
customers, partners, employees and investors."
Mr. Olafsson continued, "Ongoing growth in our Specialty
Generics segment underscores the reliability and quality of our
manufacturing and supply capabilities, the benefits of our
vertically integrated manufacturing base and focused execution by
our team. We expect strong performance to continue in the new year
as we continue to meet market needs with accessible, high-quality
medicines. In Specialty Brands, we are well-positioned to continue
the momentum we achieved last year with the successful launch of
Terlivaz, consistent growth in Therakos®
and signs of stabilization in Acthar Gel. With the FDA's clearance
of our INOmax EVOLVE delivery system in December, we are pleased
that the rollout of this innovative product in hospitals has begun.
In addition, we were pleased to receive FDA approval of the
Supplemental New Drug Application for SelfJect, which we plan to
launch later this year. We are excited for the opportunities ahead
as we continue advancing our strategic priorities and delivering
for our patients."
1
|
As a result of
emerging from Chapter 11, the period November 15, 2023 through
December 29, 2023 reflects the Successor period, while the period
December 31, 2022 through, and including, November 14, 2023
reflects the Predecessor period. The combined periods of December
31, 2022 through November 14, 2023 (Predecessor) and November 15,
2023 through December 29, 2023 (Successor) are referred to herein
as "fiscal 2023" and the combined periods of January 1, 2022
through June 16, 2022 (Predecessor) and June 17, 2022 through
December 30, 2022 (Predecessor) are referred to herein as "fiscal
2022." Please see "Predecessor and Successor Periods" below for
further information.
|
Fourth Quarter 2023 Financial Results
Mallinckrodt's net sales in the
fourth quarter of 2023 were $469.3
million, comprising $226.3
million in the Predecessor period and $243.0 million in the Successor period, as
compared to $489.3 million in the
fourth quarter of 2022. This reflects a decrease of 4.1% on a
reported basis and 4.3% on a constant currency basis.
The Company's Specialty Brands segment reported net sales of
$270.7 million, comprising
$130.9 million in the Predecessor
period and $139.8 million in the
Successor period, as compared to $320.7
million in the fourth quarter of 2022. The decreases of
15.6% on a reported basis and 15.8% on a constant currency basis
are primarily due to the impact of competition, including the loss
of exclusivity for Amitiza® in the U.S., and continued
pressure on overall specialty pharmaceutical spending, partially
offset by the launch of Terlivaz and return to growth of
Therakos.
Mallinckrodt's Specialty Generics
segment reported net sales of $198.6
million, comprising $95.4
million in the Predecessor period and $103.2 million in the Successor period, as
compared to $168.6 million in the
fourth quarter of 2022, reflecting an increase of 17.8% on a
reported and constant currency basis. This increase was primarily
due to growth in finished-dosage products as the broader market
experienced ongoing disruptions in product quality and supply.
The Company's net income for the fourth quarter of 2023 was
$1,052.4 million, comprising net
income of $1,090.6 million in the
Predecessor period offset by a net loss of $38.2 million in the Successor period, as
compared to a net loss of $249.5
million in the fourth quarter of 2022. The increase was
driven primarily by the reorganization impacts of the Chapter 11
and liabilities management processes, certain non-restructuring
intangible asset impairments, and the application of fresh start
accounting.
Mallinckrodt's Adjusted EBITDA in
the fourth quarter of 2023 was $123.8
million, comprising $55.5
million in the Predecessor period and $68.3 million in the Successor period, as
compared to $175.5 million in the
fourth quarter of 2022, a decrease of 29.5%. This decrease was
primarily due to the impact of competition, including generic
competition in the U.S. Amitiza market, and a shift in the
Company's overall product mix as the Specialty Generics segment
increased to approximately 42.3% of overall net sales in the fourth
quarter of 2023 versus 34.5% of net sales in the fourth quarter of
2022. This was partially offset by strength in the Specialty
Generics segment, growth in Therakos and the launch of Terlivaz. In
addition, the Company continued to invest in the launch of
Terlivaz, and included in Adjusted EBITDA are approximately
$15 million of non-recurring
compensation costs in the fourth quarter of 2023 and approximately
$30 million of non-recurring
compensation costs year-to-date related to the Company's Chapter 11
process.
Adjusted gross profit as a percentage of sales was 62.3% for the
fourth quarter of 2023, as compared to 65.9% for the fourth quarter
of 2022. The decline in gross profit was primarily due to the
Company's shift in overall product mix.
Mallinckrodt's cash balance at the
end of the fourth quarter of 2023 was $262.7
million. During the fourth quarter, Mallinckrodt repaid the outstanding principal
amount of $100.0 million on its up to
$200 million revolving accounts
receivable financing facility, ending the quarter with
approximately $460 million in
liquidity including availability under that facility. Total
principal debt outstanding at the end of the fourth quarter of 2023
was $1,647.8 million, with net debt
of $1,385.1 million outstanding.
Fiscal Year 2023 Results
Mallinckrodt's net sales for fiscal
2023 were $1,865.9 million,
comprising $1,622.9 million in the
Predecessor period and $243.0 million
in the Successor period, as compared to $1,914.3 million for fiscal 2022, comprising
$874.6 million for the period
January 1, 2022 through June 16, 2022 and $1,039.7
million for the period June 17,
2022 through December 30,
2022.
The Company's net loss for fiscal 2023 was $1,669.5 million, comprising $1,631.3 million in the Predecessor period and
$38.2 million in the Successor
period, as compared to $911.2 million
for fiscal 2022, comprising $313.1
million for the period January 1,
2022 through June 16, 2022 and
$598.1 million for the period
June 17, 2022 through December 30, 2022.
Mallinckrodt's Adjusted EBITDA for
fiscal 2023 was $571.9 million,
comprising $503.6 million in the
Predecessor period and $68.3 million
in the Successor period.
Fourth Quarter and Fiscal Year 2023 Business Segment
Update
Specialty Brands Segment
Acthar Gel reported net sales of $104.4 million for the fourth quarter of 2023,
comprising $47.4 million in the
Predecessor period and $57.0 million
in the Successor period. While fiscal 2023 net sales were
slightly below guidance, fourth quarter net sales reflected
positive momentum and underlying business strength, with improved
performance in three out of five therapeutic areas versus the
fourth quarter of 2022. In addition, the Company remains on track
to launch SelfJect in the second half of 2024 following FDA
approval.
Mallinckrodt expects fiscal 2024
Acthar Gel net revenue to decline in the low single digits,
compared with fiscal 2023. This represents significant progress
toward net revenue stabilization for the brand. In addition,
Mallinckrodt expects Acthar Gel net
sales performance to improve over the course of fiscal 2024, as
prescribing momentum within the category continues to grow.
Terlivaz reported net sales of $5.6 million in the fourth quarter of 2023,
comprising $3.3 million in the
Predecessor period and $2.3 million
in the Successor period, and $15.6
million in fiscal 2023, comprising $13.3 million in the Predecessor period and
$2.3 million in the Successor period,
reflecting a strong first full year of product launch as
Mallinckrodt exceeded its formulary
access targets. The Company received more than 200 formulary
approvals during the year, setting a firm foundation for continued
momentum as the product moves into its next phase. In fiscal 2024,
the Company will continue to invest in marketing for Terlivaz to
drive hospital adoption and early patient identification.
INOmax (nitric oxide) gas sales grew outside of the
U.S. in the fourth quarter of 2023, driven largely by volume growth
in Japan, while persistent
competitive pressures continued to impact U.S. sales. Mallinckrodt received FDA clearance of the INOmax
EVOLVE DS Delivery System in the fourth quarter of 2023. The
next-generation nitric oxide delivery system combines mini-cylinder
technology, automation, integration and interaction into one
device, representing an important contribution to serve the needs
of NICU patients. The Company is focused on the rollout of this
system, which is currently underway in select U.S. hospitals
participating in the EVOLVE DS Pilot program, with wider rollout
planned later this year.
Therakos sales grew year over year for the third
consecutive quarter, driven by strong performance in the U.S. and
international markets. Therakos growth reflects the continued need
for a safe and efficacious immunomodulatory therapy in an evolving
market. Total product net sales for the fourth quarter of 2023 grew
14.8% on a reported basis and 13.5% on a constant currency
basis, or $9.2 million, as
compared to the fourth quarter of 2022. Mallinckrodt continues to expect the product to
grow in the mid-single digits over the next several years.
Specialty Generics Segment
The Company delivered strong growth in its Specialty
Generics segment in fiscal 2023 versus prior years, with year
over year net sales growth of 20.5%. Performance was driven by the
finished-dosage products business, manufacturing excellence in the
Acetaminophen (APAP) business and three successful new product
launches, including generic Mydayis® and generic
Vyvanse® capsules for ADHD and morphine sulfate tablets.
The business also gained regulatory approval in the fourth quarter
of 2023 for a reformulation of the Company's fentanyl patch
product, which it reintroduced to the market in multiple strengths
in the first quarter of 2024. Mallinckrodt's Specialty Generics business will
continue to be differentiated as a reliable, consistent supplier,
creating stable pricing dynamics and a competitive advantage with
customers amidst ongoing shortages and supply chain
constraints.
2024 Financial Guidance
For the full-year fiscal 2024, Mallinckrodt expects:
|
2024
Guidance
|
Total Net
Sales
|
$1.800 billion to
$1.900 billion
|
Adjusted
EBITDA
|
$520 million to $560
million
|
The Company does not provide a reconciliation of forward-looking
non-GAAP guidance to the comparable GAAP measures as these items
are inherently uncertain and difficult to estimate and cannot be
predicted without unreasonable effort. Please see the
"Reconciliation of Non-GAAP Financial Guidance" included in this
release for a reconciliation of GAAP and non-GAAP financial
measures for the fourth quarter of 2023 and fiscal 2023.
Board Updates
On February 2, 2024,
Mallinckrodt announced that Paul
Bisaro has been reappointed to his previous role as Board
Chair and Katina Dorton, Abbas
Hussain and Wesley Wheeler have been
appointed to the Company's Board of Directors, which now comprises
seven directors.
These new board members bring seasoned experience in
pharmaceuticals, healthcare, finance and operations. For full
biographies of each director, please visit
https://www.mallinckrodt.com/about/board-of-directors/.
About Mallinckrodt
Mallinckrodt is a global business
consisting of multiple wholly owned subsidiaries that develop,
manufacture, market and distribute specialty pharmaceutical
products and therapies. The Company's Specialty Brands reportable
segment's areas of focus include autoimmune and rare diseases in
specialty areas like neurology, rheumatology, hepatology,
nephrology, pulmonology, ophthalmology and oncology; immunotherapy
and neonatal respiratory critical care therapies; analgesics; and
gastrointestinal products. Its Specialty Generics reportable
segment includes specialty generic drugs and active pharmaceutical
ingredients. To learn more about Mallinckrodt, visit www.mallinckrodt.com.
Mallinckrodt uses its website as a
channel of distribution of important company information, such as
press releases, investor presentations and other financial
information. It also uses its website to expedite public access to
time-critical information regarding the Company in advance of or in
lieu of distributing a press release or a filing with the U.S.
Securities and Exchange Commission ("SEC") disclosing the same
information. Therefore, investors should look to the Investor
Relations page of the website for important and time-critical
information. Visitors to the website can also register to receive
automatic e-mail and other notifications alerting them when new
information is made available on the Investor Relations page of the
website.
NON-GAAP FINANCIAL MEASURES
This press release contains financial measures, including
Adjusted EBITDA, adjusted gross profit, adjusted SG&A expenses,
adjusted R&D expenses, and net sales growth (loss) on a
constant-currency basis, which are considered "non-GAAP" financial
measures under applicable SEC rules and regulations.
Adjusted EBITDA represents net income or loss prepared in
accordance with accounting principles generally accepted in the
U.S. ("GAAP") and adjusted for certain items that management
believes are not reflective of the operational performance of the
business. Adjustments to GAAP amounts include, as applicable to
each measure, interest expense, net; income taxes; depreciation;
amortization; restructuring charges, net; non-restructuring
impairment charges; inventory step-up expense; discontinued
operations; changes in fair value of contingent consideration
obligations; significant legal and environmental charges;
divestitures; liabilities management and separation costs; changes
in fair value of derivative assets and liabilities; gains on debt
extinguishment, net; unrealized gain or loss on equity investment;
reorganization items, net; share-based compensation; fresh-start
inventory related expenses; and other items identified by the
Company.
Adjusted gross profit, adjusted SG&A expenses and adjusted
R&D expenses represent amounts prepared in accordance with
GAAP, adjusted for certain items that management believes are not
reflective of the operational performance of the business.
Adjustments to GAAP amounts include, as applicable to each measure,
the aforementioned items in the Adjusted EBITDA paragraph. The
adjustments for these items are on a pre-tax basis for adjusted
gross profit and adjusted SG&A expenses.
Segment net sales growth (loss) on a constant-currency basis
measures the change in segment net sales between current- and
prior-year periods using a constant currency, the exchange rate in
effect during the applicable prior-year period.
The Company has provided these adjusted financial measures
because they are used by management, along with financial measures
in accordance with GAAP, to evaluate the Company's operating
performance. In addition, the Company believes that they will be
used by investors to measure Mallinckrodt's operating results. Management
believes that presenting these adjusted measures provides useful
information about the Company's performance across reporting
periods on a consistent basis by excluding items that the Company
does not believe are indicative of its core operating
performance.
These adjusted measures should be considered supplemental to and
not a substitute for financial information prepared in accordance
with GAAP. The Company's definition of these adjusted measures may
differ from similarly titled measures used by others.
Because adjusted financial measures exclude the effect of items
that will increase or decrease the Company's reported results of
operations, management strongly encourages investors to review the
Company's unaudited condensed consolidated financial statements and
publicly filed reports in their entirety. A reconciliation of
certain of these historical adjusted financial measures to the most
directly comparable GAAP financial measures is included in the
tables accompanying this release.
Further information regarding non-GAAP financial measures can be
found on the Investor Relations page of the Company's website.
Predecessor and Successor Periods
Mallinckrodt's financial results
presented in this press release include Successor and Predecessor
periods.
The Company reports its results based on a "52-53 week" year
ending on the last Friday of December. The period November 15, 2023 through December 29, 2023 reflects the Successor period,
while the period December 31, 2022
through, and including, November 14,
2023 reflects the Predecessor period. The combined periods
of December 31, 2022 through
November 14, 2023 (Predecessor) and
November 15, 2023 through
December 29, 2023 (Successor)
("fiscal 2023") and the combined periods of January 1, 2022 through June 16, 2022 (Predecessor) and June 17, 2022 through December 30, 2022 (Predecessor) ("fiscal 2022")
consisted of 52 weeks, while the fiscal year ended December 31, 2021 (Predecessor) ("fiscal 2021")
consisted of 53 weeks.
Upon emergence from Chapter 11 on each of November 14, 2023 (the "2023 Chapter 11 Cases")
and June 16, 2022 (the "2020 Chapter
11 Cases"), we adopted fresh-start accounting in accordance with
the provisions of Financial Accounting Standards Board Accounting
Standards Codification Topic 852 - Reorganizations ("ASC 852"), and
became a new entity for financial reporting purposes as of the
effective dates of the 2023 and 2020 Chapter 11 Cases. References
to "Successor" relate to the financial position as of December 29, 2023 and results of operations of
the reorganized Company subsequent to November 14, 2023, while references to
"Predecessor" relate to the financial position as of December 30, 2022 and results of operations of
the Company for the period from December 31,
2022 through November 14,
2023, the period from June 17,
2022 through December 30,
2022, and for the periods prior to, and including
June 16, 2022. All emergence-related
transactions related to the effective dates of the 2023 and 2020
Chapter 11 Cases were recorded as of November 14, 2023 and June
16, 2022, respectively. Accordingly, the consolidated
financial statements for the Successor are not comparable to the
consolidated financial statements for the Predecessor periods and
the consolidated financial statements for the combined predecessor
period from June 17, 2022 through
November 14, 2023 are not comparable
to the consolidated financial statements for the predecessor period
prior to, and including June 16,
2022.
Mallinckrodt's results of operations
as reported in its consolidated financial statements for the
Successor and Predecessor periods are in accordance with GAAP. The
comparison of the Predecessor and Successor periods for the periods
presented herein is not in accordance with GAAP. However, the
Company believes that the comparison is useful for management and
investors to assess Mallinckrodt's
ongoing financial and operational performance and trends.
CAUTIONARY STATEMENTS RELATED TO FORWARD-LOOKING
STATEMENTS
Statements in this press release that are not strictly
historical, including statements regarding future financial
condition and operating results, expected product launches, legal,
economic, business, competitive and/or regulatory factors affecting
Mallinckrodt's businesses, the ongoing
strategic review, and any other statements regarding events or
developments Mallinckrodt believes or
anticipates will or may occur in the future, may be
"forward-looking" statements within the meaning of the Private
Securities Litigation Reform Act of 1995, and involve a number of
risks and uncertainties.
There are a number of important factors that could cause actual
events to differ materially from those suggested or indicated by
such forward-looking statements and you should not place undue
reliance on any such forward-looking statements. These factors
include risks and uncertainties related to, among other things: the
effects of Mallinckrodt's recent
emergence from bankruptcy; changes in Mallinckrodt's business strategy and performance;
the uncertainties inherent in strategic review processes, and the
challenges in effecting related transactions; Mallinckrodt's tax treatment by the Internal
Revenue Service under Section 7874 and Section 382 of the Internal
Revenue Code of 1986, as amended; Mallinckrodt's repurchases of debt securities; the
liquidity, results of operations and businesses of Mallinckrodt and its subsidiaries; governmental
investigations and inquiries, regulatory actions and lawsuits, in
each case related to Mallinckrodt or
its officers; historical commercialization of opioids, including
compliance with and restrictions under the global settlement to
resolve all opioid-related claims; matters related to Acthar Gel,
including the settlement with governmental parties to resolve
certain disputes and compliance with and restrictions under the
related corporate integrity agreement; the ability to maintain
relationships with Mallinckrodt's
suppliers, customers, employees and other third parties following
emergence from the 2023 Chapter 11 Cases as well as perceptions of
the Company's increased performance and credit risks associated
with its constrained liquidity position and capital structure,
which reflects a recently increased risk of additional bankruptcy
or insolvency proceedings; the possibility that Mallinckrodt may be unable to achieve its business
and strategic goals following emergence from the 2023 Chapter 11
Cases; the non-dischargeability of certain claims against
Mallinckrodt as part of the bankruptcy
process; developing, funding and executing Mallinckrodt's business plan and the Company's
ability to continue as a going concern; Mallinckrodt's post-bankruptcy capital structure;
scrutiny from governments, legislative bodies and enforcement
agencies related to sales, marketing and pricing practices; pricing
pressure on certain of Mallinckrodt's
products due to legal changes or changes in insurers' or other
payers' reimbursement practices resulting from recent increased
public scrutiny of healthcare and pharmaceutical costs; the
reimbursement practices of governmental health administration
authorities, private health coverage insurers and other third-party
payers; complex reporting and payment obligations under the
Medicare and Medicaid rebate programs and other governmental
purchasing and rebate programs; cost containment efforts of
customers, purchasing groups, third-party payers and governmental
organizations; changes in or failure to comply with relevant laws
and regulations; Mallinckrodt's and its
partners' ability to successfully develop or commercialize new
products or expand commercial opportunities; Mallinckrodt's ability to navigate price
fluctuations; competition; Mallinckrodt's and its partners' ability to protect
intellectual property rights, including in relation to ongoing
litigation; limited clinical trial data for Acthar Gel; clinical
studies and related regulatory processes; product liability losses
and other litigation liability; material health, safety and
environmental liabilities; business development activities;
attraction and retention of key personnel following emergence from
the 2023 Chapter 11 Cases; the effectiveness of information
technology infrastructure including cybersecurity and data leakage
risks; customer concentration; Mallinckrodt's reliance on certain individual
products that are material to its financial performance;
Mallinckrodt's ability to receive
procurement and production quotas granted by the U.S. Drug
Enforcement Administration; complex manufacturing processes;
reliance on third-party manufacturers and supply chain providers;
conducting business internationally; Mallinckrodt's ability to achieve expected benefits
from prior or future restructuring activities; Mallinckrodt's significant levels of intangible
assets and related impairment testing; labor and employment laws
and regulations; natural disasters or other catastrophic events;
Mallinckrodt's substantial
indebtedness, its ability to generate sufficient cash to reduce its
indebtedness and its potential need and ability to incur further
indebtedness; restrictions on Mallinckrodt's operations contained in the
agreements governing Mallinckrodt's
indebtedness; actions taken by third parties, including the
Company's creditors and other stakeholders; Mallinckrodt's variable rate indebtedness; future
changes to applicable tax laws or the impact of disputes with
governmental tax authorities; and the impact of Irish laws.
The "Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" sections of
Mallinckrodt's Annual Report on Form
10-K for the fiscal year ended December 29,
2023, to be filed with the SEC, and its Quarterly Reports on
Form 10-Q for the quarterly periods ended September 29, 2023, June
30, 2023 and March 31, 2023,
and other filings with the SEC, all of which are on file with the
SEC and available on Mallinckrodt's
website at http://www.sec.gov and
https://www.mallinckrodt.com, respectively, identify and describe
in more detail the risks and uncertainties to which Mallinckrodt's businesses are subject. There may be
other risks and uncertainties that we are unable to predict at this
time or that we currently do not expect to have a material adverse
effect on our business. The forward-looking statements made herein
speak only as of the date hereof and Mallinckrodt does not assume any obligation to
update or revise any forward-looking statement, whether as a result
of new information, future events and developments or otherwise,
except as required by law. Given these uncertainties, one should
not put undue reliance on any forward-looking statements.
CONTACTS
Investor Relations
Derek Belz
Vice President, Investor Relations
314-654-3950
derek.belz@mnk.com
Media
Michael Freitag / Aaron Palash / Aura
Reinhard / Catherine
Simon
Joele Frank, Wilkinson Brimmer
Katcher
212-355-4449
Mallinckrodt, the "M" brand mark and
the Mallinckrodt Pharmaceuticals logo are trademarks of a
Mallinckrodt company. Other brands are
trademarks of a Mallinckrodt company or
their respective owners. © 2024.
Exhibit 99.1
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited, in
millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period
from
November 15,
2023
through
December
29,
2023 (1)
|
Percent
of
Net
sales
|
|
|
Period
from
September 30,
2023
through
November 14,
2023 (1)
|
Percent
of
Net
sales
|
|
Three Months
Ended
December 30,
2022 (1)
|
Percent
of
Net
sales
|
Net sales
|
$
243.0
|
100.0 %
|
|
|
$
226.3
|
100.0 %
|
|
$
489.3
|
100.0 %
|
Cost of
sales
|
179.1
|
73.7
|
|
|
209.4
|
92.5
|
|
438.9
|
89.7
|
Gross
profit
|
63.9
|
26.3
|
|
|
16.9
|
7.5
|
|
50.4
|
10.3
|
Selling, general and
administrative
expenses
|
64.2
|
26.4
|
|
|
78.6
|
34.7
|
|
130.6
|
26.7
|
Research and
development expenses
|
15.9
|
6.5
|
|
|
14.1
|
6.2
|
|
29.7
|
6.1
|
Restructuring charges,
net
|
—
|
—
|
|
|
—
|
—
|
|
7.8
|
1.6
|
Non-restructuring
impairment charges
|
2.6
|
1.1
|
|
|
—
|
—
|
|
—
|
—
|
Liabilities management
and separation costs
|
1.4
|
0.6
|
|
|
0.4
|
0.2
|
|
—
|
—
|
Operating
loss
|
(20.2)
|
(8.3)
|
|
|
(76.2)
|
(33.7)
|
|
(117.7)
|
(24.1)
|
Interest
expense
|
(28.3)
|
(11.6)
|
|
|
(49.5)
|
(21.9)
|
|
(155.2)
|
(31.7)
|
Interest
income
|
0.9
|
0.4
|
|
|
1.9
|
0.8
|
|
2.5
|
0.5
|
Other income,
net
|
5.4
|
2.2
|
|
|
0.2
|
0.1
|
|
9.2
|
1.9
|
Reorganization items,
net
|
(4.0)
|
(1.6)
|
|
|
428.4
|
189.3
|
|
(5.5)
|
(1.1)
|
(Loss) income from
continuing operations
before income taxes
|
(46.2)
|
(19.0)
|
|
|
304.8
|
134.7
|
|
(266.7)
|
(54.5)
|
Income tax
benefit
|
(8.0)
|
(3.3)
|
|
|
(785.9)
|
(347.3)
|
|
(17.4)
|
(3.6)
|
(Loss) income from
continuing operations
|
(38.2)
|
(15.7)
|
|
|
1,090.7
|
482.0
|
|
(249.3)
|
(51.0)
|
Income (loss) from
discontinued operations,
net of income taxes
|
—
|
—
|
|
|
(0.1)
|
—
|
|
(0.2)
|
—
|
Net (loss)
income
|
$
(38.2)
|
(15.7) %
|
|
|
$
1,090.6
|
481.9 %
|
|
$
(249.5)
|
(51.0) %
|
|
|
|
|
|
|
|
|
|
|
Basic loss per
share:
|
|
|
|
|
|
|
|
|
|
(Loss) income from
continuing operations
|
$
(1.94)
|
|
|
|
$
80.79
|
|
|
$
(18.93)
|
|
Income (loss) from
discontinued operations
|
—
|
|
|
|
(0.01)
|
|
|
(0.02)
|
|
Net (loss)
income
|
$
(1.94)
|
|
|
|
$
80.79
|
|
|
$
(18.94)
|
|
Diluted loss per
share:
|
|
|
|
|
|
|
|
|
|
(Loss) income from
continuing operations
|
$
(1.94)
|
|
|
|
$
80.79
|
|
|
$
(18.93)
|
|
Income (loss) from
discontinued operations
|
—
|
|
|
|
(0.01)
|
|
|
(0.02)
|
|
Net (loss)
income
|
$
(1.94)
|
|
|
|
$
80.79
|
|
|
$
(18.94)
|
|
Weighted-average
number of shares
outstanding
|
|
|
|
|
|
|
|
|
|
Basic weighted-average
shares outstanding
|
19.7
|
|
|
|
13.5
|
|
|
13.2
|
|
Diluted
weighted-average shares outstanding
|
19.7
|
|
|
|
13.5
|
|
|
13.2
|
|
|
|
(1)
|
The Company
reports its results based on a "52-53 week" year ending on the last
Friday of December. The period November 15, 2023 through December
29, 2023 reflects the Successor period, while the period September
30, 2023 through, and including, November 14, 2022, reflects the
Predecessor period. The combined periods of September 30, 2023
through November 14, 2023 and November 15, 2023 through December
29, 2023 ("three months ended December 29, 2023") and the three
months ended December 30, 2022 both consisted of 13
weeks.
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Combined
|
|
Period from
November 15, 2023
through
December 29, 2023
|
|
|
Period from
September 30, 2023
through
November 14, 2023
|
|
Three Months
Ended
December 29, 2023
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
Adjusted
EBITDA
|
Net income
(loss)
|
$ 63.9
|
$ 64.2
|
$ 15.9
|
$
(38.2)
|
|
|
$ 16.9
|
$ 78.6
|
$ 14.1
|
$
1,090.6
|
|
$
1,052.4
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
27.4
|
|
|
—
|
—
|
—
|
47.6
|
|
75.0
|
Income tax
benefit
|
—
|
—
|
—
|
(8.0)
|
|
|
—
|
—
|
—
|
(785.9)
|
|
(793.9)
|
Depreciation
(1)
|
9.1
|
(0.3)
|
(0.2)
|
9.6
|
|
|
4.5
|
(0.8)
|
(0.3)
|
5.6
|
|
15.2
|
Amortization
|
16.2
|
—
|
—
|
16.2
|
|
|
61.5
|
—
|
—
|
61.5
|
|
77.7
|
Restructuring charges,
net
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
—
|
|
—
|
Non-restructuring
impairment charges (2)
|
1.2
|
—
|
—
|
3.8
|
|
|
44.0
|
—
|
—
|
44.0
|
|
47.8
|
Loss from discontinued
operations
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
0.1
|
|
0.1
|
Change in contingent
consideration fair value
|
—
|
0.3
|
—
|
(0.3)
|
|
|
—
|
—
|
—
|
—
|
|
(0.3)
|
Change in derivative
assets and liabilities
|
—
|
—
|
—
|
8.4
|
|
|
—
|
—
|
—
|
—
|
|
8.4
|
Liabilities management
and separation costs (3)
|
—
|
—
|
—
|
1.4
|
|
|
—
|
—
|
—
|
0.4
|
|
1.8
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(13.5)
|
|
|
—
|
—
|
—
|
1.0
|
|
(12.5)
|
Reorganization items,
net
|
—
|
—
|
—
|
4.0
|
|
|
—
|
—
|
—
|
(428.4)
|
|
(424.4)
|
Share-based
compensation
|
—
|
—
|
—
|
—
|
|
|
—
|
(1.1)
|
(0.1)
|
1.2
|
|
1.2
|
Fresh-start
inventory-related expense (4)
|
57.5
|
—
|
—
|
57.5
|
|
|
17.8
|
—
|
—
|
17.8
|
|
75.3
|
As adjusted:
|
$
147.9
|
$ 64.2
|
$ 15.7
|
$ 68.3
|
|
|
$
144.7
|
$ 76.7
|
$ 13.7
|
$
55.5
|
|
$
123.8
|
|
|
(1)
|
Includes $4.2 million
of accelerated depreciation in cost of sales a during the period
November 15, 2023 through December 29, 2023 (Successor).
|
(2)
|
Includes $3.8 million
of impairment charges on StrataGraft assets during the period
November 15, 2023 through December 29, 2023 (Successor) and a $44.0
million Acthar inventory write-down to net realizable value during
the period September 30, 2023 through November 14, 2023
(Predecessor).
|
(3)
|
Represents costs
primarily related to expenses incurred related to professional fees
and costs incurred as the Company explores potential sales of
non-core assets to enable further deleveraging post-emergence from
the respective bankruptcy proceedings.
|
(4)
|
Includes $58.5 million
and $17.8 million of inventory fair-value step up expense during
the period from November 15, 2023 through December 29, 2023
(Successor) and September 30, 2023 through November 14, 2023
(Predecessor), respectively. Also includes $1.0 million of
fresh-start inventory-related gain during the period from November
15, 2023 through December 29, 2023 (Successor).
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
|
Predecessor
|
|
Three Months
Ended
December 29, 2023
|
|
|
Three Months
Ended
December 30, 2022
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
Net income
(loss)
|
$ 80.8
|
$
142.8
|
$ 30.0
|
$
1,052.4
|
|
|
$ 50.4
|
$
130.6
|
$ 29.7
|
$ (249.5)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
75.0
|
|
|
—
|
—
|
—
|
152.7
|
Income tax
benefit
|
—
|
—
|
—
|
(793.9)
|
|
|
—
|
—
|
—
|
(17.4)
|
Depreciation
(1)
|
13.6
|
(1.1)
|
(0.5)
|
15.2
|
|
|
10.4
|
(3.0)
|
(0.6)
|
14.0
|
Amortization
|
77.7
|
—
|
—
|
77.7
|
|
|
136.6
|
—
|
—
|
136.6
|
Restructuring charges,
net
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
7.8
|
Non-restructuring
impairment charges (2)
|
45.2
|
—
|
—
|
47.8
|
|
|
—
|
—
|
—
|
—
|
Loss from discontinued
operations
|
—
|
—
|
—
|
0.1
|
|
|
—
|
—
|
—
|
0.2
|
Change in contingent
consideration fair value
|
—
|
0.3
|
—
|
(0.3)
|
|
|
—
|
(1.3)
|
—
|
1.3
|
Change in derivative
assets and liabilities fair value
|
—
|
—
|
—
|
8.4
|
|
|
|
|
|
|
Liabilities management
and separation costs (3)
|
—
|
—
|
—
|
1.8
|
|
|
—
|
—
|
—
|
5.1
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(12.5)
|
|
|
—
|
—
|
—
|
(8.3)
|
Reorganization items,
net
|
—
|
—
|
—
|
(424.4)
|
|
|
—
|
—
|
—
|
5.5
|
Share-based
compensation
|
—
|
(1.1)
|
(0.1)
|
1.2
|
|
|
—
|
—
|
—
|
0.9
|
Gain on debt
extinguishment at par
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
(17.5)
|
Fresh-start impact on
debt extinguishment
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
18.3
|
Bad debt expense -
customer bankruptcy
|
—
|
—
|
—
|
—
|
|
|
—
|
(0.6)
|
—
|
0.6
|
Fresh-start
inventory-related expense (4)
|
75.3
|
—
|
—
|
75.3
|
|
|
125.2
|
—
|
—
|
125.2
|
As adjusted:
|
$
292.6
|
$
140.9
|
$ 29.4
|
$
123.8
|
|
|
$
322.6
|
$
125.7
|
$ 29.1
|
$
175.5
|
|
|
(1)
|
Includes $4.2 million
of accelerated depreciation in cost of sales a during the three
months ended December 29, 2023 (Successor). Includes $0.8 million
and $0.2 million of accelerated depreciation in cost of sales and
selling general and administrative ("SG&A"), respectively,
related to restructuring charges incurred during the three months
ended December 30, 2022 (Predecessor).
|
(2)
|
Includes $3.8 million
of impairment charges on StrataGraft assets during the period
November 15, 2023 through December 29, 2023 (Successor) and a $44.0
million Acthar inventory write-down to net realizable value during
the period September 30, 2023 through November 14, 2023
(Predecessor).
|
(3)
|
Represents costs in
both periods primarily related to expenses incurred related to
professional fees and costs incurred as the Company explores
potential sales of non-core assets to enable further deleveraging
post-emergence from the respective bankruptcy proceedings coupled
with the severance of certain former executives of the Predecessor
during the three months ended December 30, 2022
(Predecessor).
|
(4)
|
Includes $76.3 million,
$115.5 million of inventory fair-value step up expense during the
three months ended December 29, 2023 (Successor) and December 30,
2022 (Predecessor), respectively. Also includes $1.0 million of
fresh-start inventory-related gain during the period from November
15, 2023 through December 29, 2023 (Successor) and $9.7 million of
fresh-start inventory-related expense primarily related to a change
in accounting estimate during the three months ended December 30,
2022 (Predecessor).
|
MALLINCKRODT
PLC
|
SEGMENT OPERATING
INCOME
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
September 30,
2023
through
November 14,
2023
|
|
Three Months
Ended
December 30,
2022
|
Specialty Brands
(1)
|
$
9.0
|
|
|
$
28.3
|
|
$
65.6
|
Specialty Generics
(2)
|
5.8
|
|
|
24.3
|
|
5.1
|
Segment operating
income
|
14.8
|
|
|
52.6
|
|
70.7
|
Unallocated
amounts:
|
|
|
|
|
|
|
Corporate and
unallocated expenses
(3)
|
(4.0)
|
|
|
(16.1)
|
|
(23.4)
|
Depreciation and
amortization
|
(25.8)
|
|
|
(67.1)
|
|
(150.6)
|
Share-based
compensation
|
—
|
|
|
(1.2)
|
|
(0.9)
|
Restructuring charges,
net
|
—
|
|
|
—
|
|
(7.8)
|
Non-restructuring
impairment charges (4)
|
(3.8)
|
|
|
(44.0)
|
|
—
|
Liabilities management
and separation costs (5)
|
(1.4)
|
|
|
(0.4)
|
|
(5.1)
|
Bad debt expense -
customer bankruptcy
|
—
|
|
|
—
|
|
(0.6)
|
Operating
loss
|
$
(20.2)
|
|
|
$
(76.2)
|
|
$
(117.7)
|
|
|
(1)
|
Includes $40.5 million,
$17.8 million and $105.1 million of inventory fair-value step-up
expense during the the period from November 15, 2023 through
December 29, 2023 (Successor), September 30, 2023 through November
14, 2023 (Predecessor) and the three months ended December 30, 2022
(Predecessor), respectively.
|
(2)
|
Includes $18.0 million
and $10.4 million of inventory fair-value step-up expense during
the period from November 15, 2023 through December 29, 2023
(Successor) and the three months ended December 30, 2022
(Predecessor), respectively. Also includes $9.7 million of
fresh-start inventory-related expense primarily driven by the
Company's change in accounting estimate during the three months
ended December 30, 2022 (Predecessor).
|
(3)
|
Includes administration
expenses and certain compensation, legal, environmental and other
costs not charged to the Company's reportable segments.
|
(4)
|
Includes $3.8 million
of impairment charges on StrataGraft assets during the period
November 15, 2023 through December 29, 2023 (Successor) and a $44.0
million Acthar inventory write-down to net realizable value during
the period September 30, 2023 through November 14, 2023
(Predecessor).
|
(5)
|
Represents costs
primarily related to expenses incurred related to the severance of
certain former executives of the Predecessor during the three
months ended December 30, 2022 (Predecessor), coupled with
professional fees and costs incurred as the Company explores
potential sales of non-core assets to enable further deleveraging
post-emergence during all periods.
|
MALLINCKRODT
PLC
|
SEGMENT NET SALES
AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
September 30,
2023
through
November 14,
2023
|
|
Three Months
Ended
December 30,
2022
|
Specialty
Brands
|
$
139.8
|
|
|
$
130.9
|
|
$
320.7
|
Specialty
Generics
|
103.2
|
|
|
95.4
|
|
168.6
|
Net sales
|
$
243.0
|
|
|
$
226.3
|
|
$
489.3
|
MALLINCKRODT
PLC
|
SEGMENT NET SALES
AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
|
Predecessor
|
|
Non-GAAP
Measure
|
|
Three Months
Ended
December 29,
2023
|
|
|
Three Months
Ended
December 30,
2022
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-
currency
growth
|
Specialty
Brands
|
$
270.7
|
|
|
$
320.7
|
|
(15.6) %
|
|
0.2 %
|
|
(15.8) %
|
Specialty
Generics
|
198.6
|
|
|
168.6
|
|
17.8
|
|
—
|
|
17.8
|
Net sales
|
$
469.3
|
|
|
$
489.3
|
|
(4.1) %
|
|
0.2 %
|
|
(4.3) %
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
September 30,
2023
through
November 14,
2023
|
|
Three Months
Ended
December 30,
2022
|
Specialty
Brands
|
|
|
|
|
|
|
Acthar Gel
|
$
57.0
|
|
|
$
47.4
|
|
$
140.9
|
INOmax
|
35.3
|
|
|
35.4
|
|
79.7
|
Therakos
|
39.1
|
|
|
32.4
|
|
62.3
|
Amitiza
|
5.0
|
|
|
10.6
|
|
34.2
|
Terlivaz
|
2.3
|
|
|
3.3
|
|
1.2
|
Other
|
1.1
|
|
|
1.8
|
|
2.4
|
Specialty
Brands
|
139.8
|
|
|
130.9
|
|
320.7
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
Opioids
|
31.6
|
|
|
30.5
|
|
62.7
|
ADHD
|
13.5
|
|
|
18.5
|
|
15.0
|
Addiction
treatment
|
10.5
|
|
|
8.8
|
|
15.9
|
Other
|
1.6
|
|
|
0.6
|
|
3.8
|
Generics
|
57.2
|
|
|
58.4
|
|
97.4
|
Controlled
substances
|
11.6
|
|
|
14.1
|
|
25.6
|
APAP
|
32.5
|
|
|
21.2
|
|
42.2
|
Other
|
1.9
|
|
|
1.7
|
|
3.4
|
API
|
46.0
|
|
|
37.0
|
|
71.2
|
Specialty
Generics
|
103.2
|
|
|
95.4
|
|
168.6
|
Net sales
|
$
243.0
|
|
|
$
226.3
|
|
$
489.3
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
|
Predecessor
|
|
Non-GAAP
Measure
|
|
Three Months
Ended
December 29,
2023
|
|
|
Three Months
Ended
December 30,
2022
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-
currency
growth
|
Specialty
Brands
|
|
|
|
|
|
|
|
|
|
|
Acthar Gel
|
$
104.4
|
|
|
$
140.9
|
|
(25.9) %
|
|
—
|
|
(25.9) %
|
INOmax
|
70.7
|
|
|
79.7
|
|
(11.3)
|
|
—
|
|
(11.3)
|
Therakos
|
71.5
|
|
|
62.3
|
|
14.8
|
|
1.3
|
|
13.5
|
Amitiza
|
15.6
|
|
|
34.2
|
|
(54.4)
|
|
—
|
|
(54.4)
|
Terlivaz
|
5.6
|
|
|
1.2
|
|
366.7
|
|
—
|
|
366.7
|
Other
|
2.9
|
|
|
2.4
|
|
20.8
|
|
(1.3)
|
|
22.1
|
Specialty
Brands
|
270.7
|
|
|
320.7
|
|
(15.6)
|
|
0.2
|
|
(15.8)
|
|
|
|
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
|
|
|
|
Opioids
|
62.1
|
|
|
62.7
|
|
(1.0)
|
|
—
|
|
(1.0)
|
ADHD
|
32.0
|
|
|
15.0
|
|
113.3
|
|
—
|
|
113.3
|
Addiction
treatment
|
19.3
|
|
|
15.9
|
|
21.4
|
|
—
|
|
21.4
|
Other
|
2.2
|
|
|
3.8
|
|
(42.1)
|
|
—
|
|
(42.1)
|
Generics
|
115.6
|
|
|
97.4
|
|
18.7
|
|
—
|
|
18.7
|
Controlled
substances
|
25.7
|
|
|
25.6
|
|
0.4
|
|
—
|
|
0.4
|
APAP
|
53.7
|
|
|
42.2
|
|
27.3
|
|
—
|
|
27.3
|
Other
|
3.6
|
|
|
3.4
|
|
5.9
|
|
—
|
|
5.9
|
API
|
83.0
|
|
|
71.2
|
|
16.6
|
|
—
|
|
16.6
|
Specialty
Generics
|
198.6
|
|
|
168.6
|
|
17.8
|
|
—
|
|
17.8
|
Net sales
|
$
469.3
|
|
|
$
489.3
|
|
(4.1) %
|
|
0.2
|
|
(4.3) %
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited, in
millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15, 2023
through
December 29, 2023
|
|
|
Period from
December 31, 2022
through
November 14, 2023
|
|
Period from
June 17, 2022
through
December 30, 2022
|
|
|
Period from
January 1, 2022
through
June 16, 2022
|
|
|
Percent
of
Net
sales
|
|
|
|
Percent
of
Net
sales
|
|
|
Percent
of
Net
sales
|
|
|
|
Percent
of
Net
sales
|
Net sales
|
$
243.0
|
100.0 %
|
|
|
$ 1,622.9
|
100.0 %
|
|
$ 1,039.7
|
100.0 %
|
|
|
$
874.6
|
100.0 %
|
Cost of
sales
|
179.1
|
73.7
|
|
|
1,300.5
|
80.1
|
|
991.0
|
95.3
|
|
|
582.0
|
66.5
|
Gross
profit
|
63.9
|
26.3
|
|
|
322.4
|
19.9
|
|
48.7
|
4.7
|
|
|
292.6
|
33.5
|
Selling, general and
administrative expenses
|
64.2
|
26.4
|
|
|
448.2
|
27.6
|
|
268.9
|
25.9
|
|
|
266.3
|
30.4
|
Research and
development expenses
|
15.9
|
6.5
|
|
|
97.1
|
6.0
|
|
64.2
|
6.2
|
|
|
65.5
|
7.5
|
Restructuring charges,
net
|
—
|
—
|
|
|
0.9
|
0.1
|
|
11.1
|
1.1
|
|
|
9.6
|
1.1
|
Non-restructuring
impairment charges
|
2.6
|
1.1
|
|
|
135.9
|
55.9
|
|
—
|
—
|
|
|
—
|
—
|
Liabilities management
and separation costs
|
1.4
|
0.6
|
|
|
157.7
|
64.9
|
|
21.2
|
2.4
|
|
|
9.0
|
1.0
|
Operating
loss
|
(20.2)
|
(8.3)
|
|
|
(517.4)
|
(31.9)
|
|
(316.7)
|
(30.5)
|
|
|
(57.8)
|
(6.6)
|
Interest
expense
|
(28.3)
|
(11.6)
|
|
|
(507.2)
|
(31.3)
|
|
(324.3)
|
(31.2)
|
|
|
(108.6)
|
(12.4)
|
Interest
income
|
0.9
|
0.4
|
|
|
14.7
|
0.9
|
|
3.9
|
0.4
|
|
|
0.6
|
0.1
|
Other income (expense),
net
|
5.4
|
2.2
|
|
|
(6.5)
|
(0.4)
|
|
10.0
|
1.0
|
|
|
(14.6)
|
(1.7)
|
Reorganization items,
net
|
(4.0)
|
(1.6)
|
|
|
(892.7)
|
(55.0)
|
|
(23.2)
|
(2.2)
|
|
|
(630.9)
|
(72.1)
|
Loss from continuing
operations before income taxes
|
(46.2)
|
(19.0)
|
|
|
(1,909.1)
|
(117.6)
|
|
(650.3)
|
(62.5)
|
|
|
(811.3)
|
(92.8)
|
Income tax
benefit
|
(8.0)
|
(3.3)
|
|
|
(277.8)
|
(17.1)
|
|
(52.0)
|
(5.0)
|
|
|
(497.3)
|
(56.9)
|
Loss from continuing
operations
|
(38.2)
|
(15.7)
|
|
|
(1,631.3)
|
(100.5)
|
|
(598.3)
|
(57.5)
|
|
|
(314.0)
|
(35.9)
|
Income from
discontinued operations, net of income taxes
|
—
|
—
|
|
|
—
|
—
|
|
0.2
|
—
|
|
|
0.9
|
0.1
|
Net loss
|
$
(38.2)
|
(15.7) %
|
|
|
$
(1,631.3)
|
(100.5) %
|
|
$ (598.1)
|
(57.5) %
|
|
|
$ (313.1)
|
(35.8) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing
operations
|
$
(1.94)
|
|
|
|
$
(122.75)
|
|
|
$ (45.43)
|
|
|
|
$
(3.70)
|
|
Income from
discontinued operations
|
—
|
|
|
|
—
|
|
|
0.02
|
|
|
|
0.01
|
|
Net loss
|
$
(1.94)
|
|
|
|
$
(122.75)
|
|
|
$ (45.41)
|
|
|
|
$
(3.69)
|
|
Diluted loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing
operations
|
$
(1.94)
|
|
|
|
$
(122.75)
|
|
|
$ (45.43)
|
|
|
|
$
(3.70)
|
|
Income from
discontinued operations
|
—
|
|
|
|
—
|
|
|
0.02
|
|
|
|
0.01
|
|
Net loss
|
$
(1.94)
|
|
|
|
$
(122.75)
|
|
|
$ (45.41)
|
|
|
|
$
(3.69)
|
|
Weighted-average
number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
19.7
|
|
|
|
13.3
|
|
|
13.2
|
|
|
|
84.8
|
|
Diluted
|
19.7
|
|
|
|
13.3
|
|
|
13.2
|
|
|
|
84.8
|
|
|
|
(1)
|
The Company reports its
results based on a "52-53 week" year ending on the last Friday of
December. The period November 15, 2023 through December 29, 2023
reflects the Successor period, while the period December 31, 2022
through, and including, November 14, 2023, the period June 17, 2022
through December 30, 2022 and the period January 1, 2022 through,
and including, June 16, 2022 reflects the Predecessor periods. The
combined periods of December 31, 2022 through November 14, 2023 and
November 15, 2023 through December 29, 2023 ("fiscal 2023") and the
combined periods of January 1, 2022 through June 16, 2022 and June
17, 2022 through December 30, 2022 ("fiscal 2022") both consisted
of 52 weeks.
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Combined
|
|
Period from
November 15, 2023
through
December 29, 2023
|
|
|
Period from
December 31, 2022
through
November 14, 2023
|
|
Fiscal Year
Ended
December 29,
2023
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
Adjusted
EBITDA
|
Net loss
|
$ 63.9
|
$ 64.2
|
$ 15.9
|
$
(38.2)
|
|
|
$
322.4
|
$
448.2
|
$ 97.1
|
$
(1,631.3)
|
|
$
(1,669.5)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
27.4
|
|
|
—
|
—
|
—
|
492.5
|
|
519.9
|
Income tax
benefit
|
—
|
—
|
—
|
(8.0)
|
|
|
—
|
—
|
—
|
(277.8)
|
|
(285.8)
|
Depreciation
(1)
|
9.1
|
(0.3)
|
(0.2)
|
9.6
|
|
|
32.4
|
(6.5)
|
(1.8)
|
40.7
|
|
50.3
|
Amortization
|
16.2
|
—
|
—
|
16.2
|
|
|
449.6
|
—
|
—
|
449.6
|
|
465.8
|
Restructuring charges,
net
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
0.9
|
|
0.9
|
Non-restructuring
impairment charges (2)
|
1.2
|
—
|
—
|
3.8
|
|
|
44.0
|
—
|
—
|
179.9
|
|
183.7
|
Change in contingent
consideration fair value
|
—
|
0.3
|
—
|
(0.3)
|
|
|
—
|
7.3
|
—
|
(7.3)
|
|
(7.6)
|
Change in derivative
assets and liabilities fair value
|
—
|
—
|
—
|
8.4
|
|
|
—
|
—
|
—
|
—
|
|
8.4
|
Liabilities management
and separation costs (3)
|
—
|
—
|
—
|
1.4
|
|
|
—
|
—
|
—
|
157.7
|
|
159.1
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(13.5)
|
|
|
—
|
—
|
—
|
10.1
|
|
(3.4)
|
Reorganization items,
net
|
—
|
—
|
—
|
4.0
|
|
|
—
|
—
|
—
|
892.7
|
|
896.7
|
Share-based
compensation
|
—
|
—
|
—
|
—
|
|
|
—
|
(8.5)
|
(0.4)
|
8.9
|
|
8.9
|
Fresh-start
inventory-related expense (4)
|
57.5
|
—
|
—
|
57.5
|
|
|
187.0
|
—
|
—
|
187.0
|
|
244.5
|
As adjusted:
|
$
147.9
|
$ 64.2
|
$ 15.7
|
$ 68.3
|
|
|
$
1,035.4
|
$
440.5
|
$ 94.9
|
$
503.6
|
|
$
571.9
|
|
|
(1)
|
Includes $4.2 million
of accelerated depreciation in cost of sales a during the period
November 15, 2023 through December 29, 2023 (Successor). Includes
$0.8 million of accelerated depreciation in SG&A related to
restructuring charges incurred during the period December 31, 2022
through November 14, 2023 (Predecessor).
|
(2)
|
Includes $135.9 million
impairment charges on intangible assets during the period December
31, 2022 through November 14, 2023 (Predecessor), a $44.0 million
Acthar inventory write-down to net realizable value during the
period December 31, 2022 through November 14, 2023 (Predecessor),
and $3.8 million of impairment charges on StrataGraft assets during
the period November 15, 2023 through December 29, 2023
(Successor).
|
(3)
|
Represents costs during
the Successor period primarily related to expenses incurred related
to professional fees and costs incurred as the Company explores
potential sales of non-core assets to enable further deleveraging
post-emergence from the 2023 Bankruptcy Proceedings. Represents
costs during the Predecessor period primarily related to
professional fees incurred by the Company (including where the
Company is responsible for the fees of third parties) in connection
with its evaluation of its financial situation and related
discussions with its stakeholders prior to the commencement of the
2023 Chapter 11 Cases, in addition to professional fees and costs
incurred as the Company explores potential sales of non-core assets
to enable further deleveraging post-emergence from the 2020
Bankruptcy Proceedings. As of the 2023 Petition Date, professional
fees directly related to the 2023 Bankruptcy Proceedings that were
previously reflected as liabilities management and separation costs
were classified on a go-forward basis as reorganization items,
net.
|
(4)
|
Includes $58.5 million
and $187.0 million of inventory fair-value step up expense during
the period from November 15, 2023 through December 29, 2023
(Successor) and December 31, 2022 through November 14, 2023
(Predecessor), respectively. Also includes $1.0 million of
fresh-start inventory-related gain during the period from November
15, 2023 through December 29, 2023 (Successor).
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
Non-GAAP
Combined
|
|
Period from
June 17, 2022
through
December 30, 2022
|
|
Period from
January 1, 2022
through
June 16, 2022
|
|
Fiscal Year
Ended
December
30, 2022
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
Adjusted
EBITDA
|
Net loss
|
$ 48.7
|
$
290.1
|
$ 64.3
|
$
(598.1)
|
|
$
292.6
|
$
266.3
|
$ 65.5
|
$
(313.1)
|
|
$
(911.2)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
320.4
|
|
—
|
—
|
—
|
108.0
|
|
428.4
|
Income tax
benefit
|
—
|
—
|
—
|
(52.0)
|
|
—
|
—
|
—
|
(497.3)
|
|
(549.3)
|
Depreciation
(1)
|
21.8
|
(5.6)
|
(1.4)
|
28.8
|
|
32.7
|
(5.7)
|
(1.6)
|
40.0
|
|
68.8
|
Amortization
|
318.7
|
—
|
—
|
318.7
|
|
280.2
|
(1.6)
|
—
|
281.8
|
|
600.5
|
Restructuring charges,
net
|
—
|
—
|
—
|
11.1
|
|
—
|
—
|
—
|
9.6
|
|
20.7
|
Income from
discontinued operations
|
—
|
—
|
—
|
(0.2)
|
|
—
|
—
|
—
|
(0.9)
|
|
(1.1)
|
Change in contingent
consideration fair value
|
—
|
(0.5)
|
—
|
0.5
|
|
—
|
—
|
—
|
—
|
|
0.5
|
Significant legal and
environmental charges
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
11.1
|
|
11.1
|
Liabilities management
and separation costs (2)
|
—
|
—
|
—
|
21.2
|
|
—
|
—
|
—
|
9.0
|
|
30.2
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(9.2)
|
|
—
|
—
|
—
|
22.2
|
|
13.0
|
Reorganization items,
net
|
—
|
—
|
—
|
23.2
|
|
—
|
—
|
—
|
630.9
|
|
654.1
|
Share-based
compensation
|
—
|
(1.4)
|
—
|
1.4
|
|
0.1
|
(1.3)
|
(0.3)
|
1.7
|
|
3.1
|
Gain on debt
extinguishment at par
|
—
|
—
|
—
|
(21.4)
|
|
—
|
—
|
—
|
—
|
|
(21.4)
|
Fresh-start impact on
debt extinguishment
|
—
|
—
|
—
|
22.4
|
|
—
|
—
|
—
|
—
|
|
22.4
|
Bad debt expense -
customer bankruptcy
|
—
|
(6.4)
|
—
|
6.4
|
|
—
|
—
|
—
|
—
|
|
6.4
|
Fresh-start
inventory-related expense (3)
|
298.7
|
—
|
—
|
298.7
|
|
—
|
—
|
—
|
—
|
|
298.7
|
As adjusted:
|
$
687.9
|
$
276.2
|
$ 62.9
|
$
371.9
|
|
$
605.6
|
$
257.7
|
$ 63.6
|
$ 303.0
|
|
$
674.9
|
|
|
(1)
|
Includes $0.8 million
and $0.2 million of accelerated depreciation in cost of sales and
SG&A, respectively, related to restructuring charges incurred
during the period from June 17, 2022 through December 30, 2022
(Predecessor).
|
(2)
|
Represents costs
primarily related to expenses incurred related to severance for the
former chief executive officer ("CEO") and certain former
executives of the Predecessor and the Predecessor directors' and
officers' insurance policies, in addition to professional fees and
costs incurred as we explore potential sales of non-core assets to
enable further deleveraging post-emergence.
|
(3)
|
Includes $268.7 million
and $30.0 million of inventory fair-value step up expense and
fresh-start inventory-related expense primarily related to a change
in accounting estimate, respectively, during the period from June
17, 2022 through December 30, 2022 (Predecessor).
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
Non-GAAP
Combined
|
|
Fiscal Year
Ended
December 29, 2023
|
|
Fiscal Year
Ended
December 30, 2022
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
Gross
Profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
Net loss
|
$ 386.3
|
$ 512.4
|
$ 113.0
|
$ (1,669.5)
|
|
$ 341.3
|
$ 566.4
|
$ 129.8
|
$ (911.2)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
519.9
|
|
—
|
—
|
—
|
428.4
|
Income tax
benefit
|
—
|
—
|
—
|
(285.8)
|
|
—
|
—
|
—
|
(549.3)
|
Depreciation
(1)
|
41.5
|
(6.8)
|
(2.0)
|
50.3
|
|
54.5
|
(11.3)
|
(3.0)
|
68.8
|
Amortization
|
465.8
|
—
|
—
|
465.8
|
|
598.9
|
(1.6)
|
—
|
600.5
|
Restructuring charges,
net
|
—
|
—
|
—
|
0.9
|
|
—
|
—
|
—
|
20.7
|
Non-restructuring
impairment charges (2)
|
45.2
|
—
|
—
|
183.7
|
|
—
|
—
|
—
|
—
|
Income from
discontinued operations
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
(1.1)
|
Change in contingent
consideration fair value
|
—
|
7.6
|
—
|
(7.6)
|
|
—
|
(0.5)
|
—
|
0.5
|
Change in derivative
assets and liabilities fair value
|
—
|
—
|
—
|
8.4
|
|
—
|
—
|
—
|
—
|
Significant legal and
environmental charges
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
11.1
|
Liabilities management
and separation costs (3)
|
—
|
—
|
—
|
159.1
|
|
—
|
—
|
—
|
30.2
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(3.4)
|
|
—
|
—
|
—
|
13.0
|
Reorganization items,
net
|
—
|
—
|
—
|
896.7
|
|
—
|
—
|
—
|
654.1
|
Share-based
compensation
|
—
|
(8.5)
|
(0.4)
|
8.9
|
|
0.1
|
(2.7)
|
(0.3)
|
3.1
|
Gain on debt
extinguishment at par
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
(21.4)
|
Fresh-start impact on
debt extinguishment
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
22.4
|
Bad debt expense -
customer bankruptcy
|
—
|
—
|
—
|
—
|
|
—
|
(6.4)
|
—
|
6.4
|
Fresh-start
inventory-related expense (4)
|
244.5
|
—
|
—
|
244.5
|
|
298.7
|
—
|
—
|
298.7
|
As adjusted:
|
$
1,183.3
|
$ 504.7
|
$ 110.6
|
$ 571.9
|
|
$
1,293.5
|
$ 543.9
|
$ 126.5
|
$
674.9
|
|
|
(1)
|
Includes $4.2 million
of accelerated depreciation in cost of sales and $0.8 million of
accelerated depreciation in SG&A related to restructuring
charges incurred during fiscal 2023. Includes $0.8 million and $0.2
million of accelerated depreciation in cost of sales and SG&A,
respectively, related to restructuring charges incurred during
fiscal 2022.
|
(2)
|
Includes $135.9 million
impairment charges on intangible assets, a $44.0 million Acthar
inventory write-down to net realizable value and $3.8 million of
impairment charges on StrataGraft assets during fiscal
2023.
|
(3)
|
Represents costs
primarily related to expenses incurred related to professional fees
and costs incurred as we explore potential sales of non-core assets
to enable further deleveraging post-emergence of the respective
bankruptcy proceedings during fiscal 2023 and 2022, in addition to
severance for the former CEO and certain former executives of the
Predecessor and the Predecessor directors' and officers' insurance
policies during fiscal 2022.
|
(4)
|
Includes $245.5 million
and $268.7 million of inventory fair-value step up expense during
fiscal 2023 and 2022, respectively. Also includes $1.0 million of
fresh-start inventory-related gain and $30.0 million of fresh-start
inventory-related expenses during fiscal 2023 and 2022,
respectively.
|
MALLINCKRODT
PLC
|
SEGMENT OPERATING
INCOME
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
December 31,
2022
through
November 14,
2023
|
|
Period from
June 17,
2022
through
December 30,
2022
|
|
|
Period from
January 1, 2022
through
June 16, 2022
|
Specialty Brands
(1)
|
$
9.0
|
|
|
$
209.9
|
|
$
113.8
|
|
|
$
267.2
|
Specialty Generics
(2)
|
5.8
|
|
|
156.2
|
|
(3.6)
|
|
|
65.3
|
Segment operating
income
|
110.2
|
|
|
366.1
|
|
110.2
|
|
|
332.5
|
Unallocated
amounts:
|
|
|
|
|
|
|
|
|
|
Corporate and
unallocated expenses
(3)
|
(4.0)
|
|
|
(45.8)
|
|
(39.3)
|
|
|
(48.2)
|
Depreciation and
amortization
|
(25.8)
|
|
|
(490.3)
|
|
(347.5)
|
|
|
(321.8)
|
Share-based
compensation
|
—
|
|
|
(8.9)
|
|
(1.4)
|
|
|
(1.7)
|
Restructuring charges,
net
|
—
|
|
|
(0.9)
|
|
(11.1)
|
|
|
(9.6)
|
Non-restructuring
impairment charges (4)
|
(3.8)
|
|
|
(179.9)
|
|
—
|
|
|
—
|
Liabilities management
and separation costs (5)
|
(1.4)
|
|
|
(157.7)
|
|
(21.2)
|
|
|
(9.0)
|
Bad debt expense -
customer bankruptcy
|
—
|
|
|
—
|
|
(6.4)
|
|
|
—
|
Operating
loss
|
$
(20.2)
|
|
|
$
(517.4)
|
|
$
(316.7)
|
|
|
$
(57.8)
|
|
|
(1)
|
Includes $40.5 million,
$165.0 million, and $241.7 million of inventory fair-value step-up
expense during the period from November 15, 2023 through December
29, 2023 (Successor), December 31, 2022 through November 14, 2023
(Predecessor) and the period June 17, 2022 through December 30,
2022 (Predecessor), respectively.
|
(2)
|
Includes $18.0 million,
$22.0 million and $27.0 million of inventory fair-value step-up
expense during the period from November 15, 2023 through December
29, 2023 (Successor), December 31, 2022 through November 14, 2023
(Predecessor) and the period June 17, 2022 through December 30,
2022 (Predecessor), respectively. Also includes $1.0 million of
fresh-start inventory-related gain during the period November 15,
2023 through December 29, 2023 and $30.0 million of fresh-start
inventory-related expense primarily driven by the Company's change
in accounting estimate during the period June 17, 2022 through
December 30, 2022 (Predecessor).
|
(3)
|
Includes administration
expenses and certain compensation, legal, environmental and other
costs not charged to the Company's reportable segments.
|
(4)
|
Includes $135.9 million
impairment charges on intangible assets during the period December
31, 2022 through November 14, 2023 (Predecessor), a $44.0 million
Acthar inventory write-down to net realizable value during the
period December 31, 2022 through November 14, 2023 (Predecessor),
and $3.8 million of impairment charges on StrataGraft assets during
the period November 15, 2023 through December 29, 2023
(Successor).
|
(5)
|
Represents costs
primarily related to expenses incurred related to professional fees
and costs incurred as we explore potential sales of non-core assets
to enable further deleveraging post-emergence of the respective
bankruptcy proceedings during fiscal 2023 and 2022, in addition to
severance for the former CEO and certain former executives of the
Predecessor and the Predecessor directors' and officers' insurance
policies during fiscal 2022.
|
MALLINCKRODT
PLC
|
SEGMENT NET
SALES
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
December 31,
2022
through
November 14,
2023
|
|
Period from
June 17,
2022
through
December 30,
2022
|
|
|
Period from
January 1,
2022
through
June 16,
2022
|
Specialty
Brands
|
$
139.8
|
|
|
$
949.2
|
|
$
682.4
|
|
|
$
587.1
|
Specialty
Generics
|
103.2
|
|
|
673.7
|
|
357.3
|
|
|
287.5
|
Net sales
|
$
243.0
|
|
|
$
1,622.9
|
|
$
1,039.7
|
|
|
$
874.6
|
MALLINCKRODT
PLC
|
SEGMENT NET SALES
AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
|
Non-GAAP
Combined
|
|
Non-GAAP
Measure
|
|
Fiscal Year
Ended
December 29,
2023
|
|
|
Fiscal Year
Ended
December 30,
2022
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-
currency
growth
|
Specialty
Brands
|
$
1,089.0
|
|
|
$
1,269.5
|
|
(14.2) %
|
|
0.1 %
|
|
(14.3) %
|
Specialty
Generics
|
776.9
|
|
|
644.8
|
|
20.5
|
|
—
|
|
20.5
|
Net sales
|
$
1,865.9
|
|
|
$
1,914.3
|
|
(2.5) %
|
|
— %
|
|
(2.5) %
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
December 31,
2022
through
November 14,
2023
|
|
Period from
June 17,
2022
through
December 30,
2022
|
|
|
Period from
January 1,
2022
through
June 16,
2022
|
Specialty
Brands
|
|
|
|
|
|
|
|
|
|
Acthar
|
$
57.0
|
|
|
$
368.3
|
|
$
294.1
|
|
|
$
221.9
|
INOmax
|
35.3
|
|
|
267.9
|
|
173.9
|
|
|
165.8
|
Therakos
|
39.1
|
|
|
220.0
|
|
130.5
|
|
|
109.6
|
Amitiza
|
5.0
|
|
|
72.0
|
|
77.1
|
|
|
81.5
|
Terlivaz
|
2.3
|
|
|
13.3
|
|
1.2
|
|
|
—
|
Other
|
1.1
|
|
|
7.7
|
|
5.6
|
|
|
8.3
|
Specialty
Brands
|
139.8
|
|
|
949.2
|
|
682.4
|
|
|
587.1
|
|
|
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
|
|
|
Opioids
|
31.6
|
|
|
230.7
|
|
117.9
|
|
|
88.8
|
ADHD
|
13.5
|
|
|
101.4
|
|
28.4
|
|
|
17.5
|
Addiction
treatment
|
10.5
|
|
|
55.6
|
|
35.0
|
|
|
30.0
|
Other
|
1.6
|
|
|
8.2
|
|
6.8
|
|
|
4.9
|
Generics
|
57.2
|
|
|
395.9
|
|
188.1
|
|
|
141.2
|
Controlled
substances
|
11.6
|
|
|
75.5
|
|
47.0
|
|
|
37.6
|
APAP
|
32.5
|
|
|
184.8
|
|
111.4
|
|
|
96.5
|
Other
|
1.9
|
|
|
17.5
|
|
10.8
|
|
|
12.2
|
API
|
46.0
|
|
|
277.8
|
|
169.2
|
|
|
146.3
|
Specialty
Generics
|
103.2
|
|
|
673.7
|
|
357.3
|
|
|
287.5
|
Net sales
|
$
243.0
|
|
|
$
1,622.9
|
|
$
1,039.7
|
|
|
$
874.6
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Combined
|
|
|
Non-GAAP
Combined
|
|
Non-GAAP
Measures
|
|
Fiscal Year
Ended
December 29,
2023
|
|
|
Fiscal Year
Ended
December 30,
2022
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-
currency
growth
|
Specialty
Brands
|
|
|
|
|
|
|
|
|
|
|
Acthar
|
$
425.3
|
|
|
$
516.0
|
|
(17.6) %
|
|
— %
|
|
(17.6) %
|
INOmax
|
303.2
|
|
|
339.7
|
|
(10.7)
|
|
—
|
|
(10.7)
|
Therakos
|
259.1
|
|
|
240.1
|
|
7.9
|
|
0.5
|
|
7.4
|
Amitiza
|
77.0
|
|
|
158.6
|
|
(51.5)
|
|
(0.1)
|
|
(51.4)
|
Terlivaz
|
15.6
|
|
|
1.2
|
|
1,200.0
|
|
—
|
|
1,200.0
|
Other
|
8.8
|
|
|
13.9
|
|
(36.7)
|
|
0.4
|
|
(37.1)
|
Specialty
Brands
|
1,089.0
|
|
|
1,269.5
|
|
(14.2)
|
|
0.1
|
|
(14.3)
|
|
|
|
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
|
|
|
|
Opioids
|
262.3
|
|
|
206.7
|
|
26.9
|
|
—
|
|
26.9
|
ADHD
|
114.9
|
|
|
45.9
|
|
150.3
|
|
—
|
|
150.3
|
Addiction
treatment
|
66.1
|
|
|
65.0
|
|
1.7
|
|
(0.3)
|
|
2.0
|
Other
|
9.8
|
|
|
11.7
|
|
(16.2)
|
|
—
|
|
(16.2)
|
Generics
|
453.1
|
|
|
329.3
|
|
37.6
|
|
(0.1)
|
|
37.7
|
Controlled
substances
|
87.1
|
|
|
84.6
|
|
3.0
|
|
—
|
|
3.0
|
APAP
|
217.3
|
|
|
207.9
|
|
4.5
|
|
—
|
|
4.5
|
Other
|
19.4
|
|
|
23.0
|
|
(15.7)
|
|
—
|
|
(15.7)
|
API
|
323.8
|
|
|
315.5
|
|
2.6
|
|
—
|
|
2.6
|
Specialty
Generics
|
776.9
|
|
|
644.8
|
|
20.5
|
|
—
|
|
20.5
|
Net sales
|
$
1,865.9
|
|
|
$
1,914.3
|
|
(2.5) %
|
|
— %
|
|
(2.5) %
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(unaudited, in
millions)
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
December 29,
2023
|
|
|
December 30,
2022
|
Assets
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
262.7
|
|
|
$
409.5
|
Accounts receivable,
net
|
377.5
|
|
|
405.3
|
Inventories
|
982.7
|
|
|
947.6
|
Prepaid expenses and
other current assets
|
138.9
|
|
|
273.4
|
Total current
assets
|
1,761.8
|
|
|
2,035.8
|
Property, plant and
equipment, net
|
321.7
|
|
|
457.6
|
Intangible assets,
net
|
608.4
|
|
|
2,843.8
|
Deferred income
taxes
|
801.0
|
|
|
475.5
|
Other assets
|
240.7
|
|
|
201.1
|
Total
Assets
|
$
3,733.6
|
|
|
$
6,013.8
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Current maturities of
long-term debt
|
$
6.5
|
|
|
$
44.1
|
Accounts
payable
|
100.4
|
|
|
114.0
|
Accrued payroll and
payroll-related costs
|
82.8
|
|
|
49.5
|
Accrued
interest
|
20.1
|
|
|
29.0
|
Acthar-Gel Related
Litigation Settlement liability
|
21.5
|
|
|
16.5
|
Opioid-Related
Litigation Settlement liability
|
—
|
|
|
200.0
|
Accrued and other
current liabilities
|
269.9
|
|
|
290.7
|
Total current
liabilities
|
501.2
|
|
|
743.8
|
Long-term
debt
|
1,755.9
|
|
|
3,027.7
|
Acthar Gel-Related
Settlement liability
|
128.5
|
|
|
75.0
|
Opioid-Related
Litigation Settlement liability
|
—
|
|
|
379.9
|
Pension and
postretirement benefits
|
40.6
|
|
|
41.0
|
Environmental
liabilities
|
35.1
|
|
|
35.8
|
Other income tax
liabilities
|
19.6
|
|
|
18.2
|
Other
liabilities
|
92.5
|
|
|
78.7
|
Total
Liabilities
|
2,573.4
|
|
|
4,400.1
|
Shareholders'
Equity:
|
|
|
|
|
Preferred
shares
|
—
|
|
|
—
|
Ordinary
shares
|
0.2
|
|
|
0.1
|
Ordinary shares held
in treasury at cost
|
—
|
|
|
—
|
Additional paid-in
capital
|
1,194.6
|
|
|
2,191.0
|
Retained
deficit
|
(38.2)
|
|
|
(588.2)
|
Accumulated other
comprehensive income (loss)
|
3.6
|
|
|
10.8
|
Total Shareholders'
Equity
|
1,160.2
|
|
|
1,613.7
|
Total Liabilities
and Shareholders' Equity
|
$
3,733.6
|
|
|
$
6,013.8
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Period from
November 15,
2023
through
December 29,
2023
|
|
|
Period from
December 31,
2022
through
November 14,
2023
|
|
Period from
June 17,
2022
through
December 30,
2022
|
|
|
Period from
January 1,
2022
through
June 16,
2022
|
Cash Flows From
Operating Activities:
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
(38.2)
|
|
|
$
(1,631.3)
|
|
$
(598.1)
|
|
|
$
(313.1)
|
Adjustments to
reconcile net cash from operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
25.8
|
|
|
490.3
|
|
347.5
|
|
|
321.8
|
Share-based
compensation
|
—
|
|
|
8.9
|
|
1.4
|
|
|
1.7
|
Deferred income
taxes
|
(6.6)
|
|
|
(319.2)
|
|
(24.9)
|
|
|
(473.0)
|
Non-cash impairment
charges
|
3.8
|
|
|
179.9
|
|
—
|
|
|
—
|
Reorganization items,
net
|
—
|
|
|
831.0
|
|
—
|
|
|
425.4
|
Non-cash accretion
expense
|
(0.7)
|
|
|
176.7
|
|
139.2
|
|
|
—
|
Other non-cash
items
|
6.7
|
|
|
14.2
|
|
16.8
|
|
|
35.3
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable,
net
|
88.6
|
|
|
(65.5)
|
|
(18.1)
|
|
|
49.8
|
Inventories
|
51.1
|
|
|
108.2
|
|
267.9
|
|
|
(33.2)
|
Accounts
payable
|
25.8
|
|
|
(37.2)
|
|
8.1
|
|
|
(3.6)
|
Accrued
consulting
|
(6.8)
|
|
|
25.0
|
|
(90.7)
|
|
|
0.1
|
Income
taxes
|
(1.7)
|
|
|
169.3
|
|
(30.1)
|
|
|
(26.9)
|
Opioid-related
litigation settlement liability
|
—
|
|
|
(250.0)
|
|
—
|
|
|
—
|
Acthar Gel-related
settlement liability
|
—
|
|
|
(16.5)
|
|
—
|
|
|
—
|
Payment of
claims
|
—
|
|
|
—
|
|
—
|
|
|
(629.0)
|
Other
|
30.6
|
|
|
(95.9)
|
|
28.1
|
|
|
2.4
|
Net cash from
operating activities
|
178.4
|
|
|
(412.1)
|
|
47.1
|
|
|
(642.3)
|
Cash Flows From
Investing Activities:
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
(8.5)
|
|
|
(53.9)
|
|
(28.8)
|
|
|
(33.4)
|
Proceeds related to
divestiture, net of cash
|
—
|
|
|
—
|
|
70.0
|
|
|
—
|
Other
|
0.9
|
|
|
1.2
|
|
(13.7)
|
|
|
0.4
|
Net cash from
investing activities
|
(7.6)
|
|
|
(52.7)
|
|
27.5
|
|
|
(33.0)
|
Cash Flows From
Financing Activities:
|
|
|
|
|
|
|
|
|
|
Issuance of external
debt
|
—
|
|
|
380.0
|
|
—
|
|
|
650.0
|
Repayment of external
debt
|
(102.2)
|
|
|
(102.6)
|
|
(50.1)
|
|
|
(904.6)
|
Debt financing
costs
|
—
|
|
|
(4.1)
|
|
—
|
|
|
(24.1)
|
Other
|
—
|
|
|
(0.1)
|
|
(4.0)
|
|
|
—
|
Net cash from
financing activities
|
(102.2)
|
|
|
273.2
|
|
(54.1)
|
|
|
(278.7)
|
Effect of currency rate
changes on cash
|
1.4
|
|
|
(1.7)
|
|
(1.1)
|
|
|
(3.9)
|
Net change in cash,
cash equivalents and restricted cash
|
70.0
|
|
|
(193.3)
|
|
19.4
|
|
|
(957.9)
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
273.4
|
|
|
466.7
|
|
447.3
|
|
|
1,405.2
|
Cash, cash
equivalents and restricted cash at end of period
|
$
343.4
|
|
|
$
273.4
|
|
$
466.7
|
|
|
$
447.3
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at end of period
|
$
262.7
|
|
|
$
186.7
|
|
$
409.5
|
|
|
$
297.9
|
Restricted cash
included in prepaid expenses and other assets at end of
period
|
40.8
|
|
|
47.0
|
|
20.6
|
|
|
113.0
|
Restricted cash
included in other long-term assets at end of period
|
39.9
|
|
|
39.7
|
|
36.6
|
|
|
36.4
|
Cash, cash
equivalents and restricted cash at end of period
|
$
343.4
|
|
|
$
273.4
|
|
$
466.7
|
|
|
$
447.3
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mallinckrodt-plc-reports-fourth-quarter-and-fiscal-year-2023-financial-results-and-provides-2024-guidance-302099930.html
SOURCE Mallinckrodt plc