Achieves Third Quarter Net Sales of
$505.5 Million, Reflecting
1.7% Year-Over-Year Growth
Reaffirms Full Year Net Sales Guidance and
Raises Full Year Adjusted EBITDA Guidance After Adjusting Both
Metrics for the Therakos Transaction
Delivers Third Consecutive Quarter of
Acthar® Gel Growth, Underscoring Increase in
Patient and Prescriber Demand; Expects Brand to Grow Approximately
10% in Full Year 2024
Successfully Launched Acthar Gel SelfJect™
Device and Expanded the Rollout of INOmax®
EVOLVE™ DS Delivery System to U.S. Hospitals Nationwide
Specialty Generics Segment Maintains Momentum
with Seventh Consecutive Quarter of Year-Over-Year Growth
Net Proceeds from Sale of
Therakos® Business Expected to Reduce Net Debt by
More Than 60% in the Fourth Quarter
DUBLIN, Nov. 5, 2024
/PRNewswire/ -- Mallinckrodt plc
("Mallinckrodt" or the "Company"), a
global specialty pharmaceutical company, today reported its
financial results for the third quarter ended September 27, 2024.1
"Our third quarter results demonstrate the successful execution
of our strategy to stabilize the base business and position
Mallinckrodt for long-term growth. We
are pleased to reaffirm our full year net sales guidance and again
raise our Adjusted EBITDA guidance, even after adjusting for the
Therakos transaction," said Siggi
Olafsson, President and Chief Executive Officer. "In
Specialty Brands, Acthar Gel achieved its third consecutive quarter
of growth from rising prescriber referrals and patient demand. We
also made important progress on our recent launches, with positive
momentum in our Acthar Gel SelfJect device and an expanded rollout
of our INOmax EVOLVE DS delivery system to U.S. hospitals
nationwide. In Specialty Generics, we delivered our seventh
consecutive quarter of solid growth due to our ability to
consistently and reliably deliver high-quality products, and we
remain on track for another year of double-digit net sales growth
in 2024."
Mr. Olafsson added, "I am grateful to our teams for their
continued commitment to Mallinckrodt,
bringing our strategy to life and serving our patients. It is
because of their efforts that we are positioned to finish 2024 on a
strong note as we continue building on our momentum and advancing
our strategic priorities."
Third Quarter 2024 Financial
Results1
Mallinckrodt's net sales in the
third quarter of 2024 were $505.5
million, as compared to $497.0
million in the third quarter of 2023. This reflects an
increase of 1.7% on a reported and constant currency basis.
The Company's Specialty Brands segment reported net sales of
$286.0 million, as compared to
$286.2 million in the third quarter
of 2023. This stability reflects growth in Acthar Gel, uptake in
Acthar SelfJect and Terlivaz® and the continued growth
of Therakos, slightly offset by continued competition in the U.S.
for INOmax from alternative nitric oxide products.
Mallinckrodt's Specialty Generics
segment reported net sales of $219.5
million, as compared to $210.8
million in the third quarter of 2023. This 4.1% growth was
driven by the Company's established track record as a reliable and
consistent producer of high-quality products amidst ongoing market
shortages due to quality and other disruptions, in both the
finished-dosage products and Controlled Substance active
pharmaceutical ingredient (API) businesses, partially offset by a
decline in the Acetaminophen (APAP) business as a result of the
overall softening of the market.
The Company's net loss for the third quarter was $26.2 million, a 98.5% improvement as compared to
a net loss of $1.7 billion in the
third quarter of 2023.
Mallinckrodt's Adjusted EBITDA in
the third quarter was $160.6 million,
as compared to $180.6 million in the
third quarter of 2023, a decrease of 11.1%. This decrease was
primarily driven by approximately $7.3
million of transaction-related compensation expenses for the
sale of Therakos, as well as incremental commercial investments for
Acthar Gel and Terlivaz and the impact of nitric oxide competition
in the U.S., partially offset by continued strength in the
Specialty Generics segment, and growth in the Specialty Brands
segment.
Gross profit as a percentage of net sales was 43.7% for the
third quarter, as compared to 30.3% for the third quarter of 2023.
Adjusted gross profit as a percentage of net sales was 65.4% for
the third quarter, as compared to 66.3% for the third quarter of
2023.
Mallinckrodt's cash balance at the
end of the third quarter of 2024 was $410.5
million. Total outstanding principal debt was $1.64 billion, and outstanding net debt was
$1.23 billion.
Nine Month 2024 Results1
Mallinckrodt's net sales were
$1.5 billion for the nine months
ended September 27, 2024, as compared to $1.4 billion for the nine months ended
September 29, 2023. This reflects an increase of 6.5%.
The Company recorded a net loss of $134.9
million for the nine months ended September 27, 2024,
as compared to $2.7 billion for the
nine months ended September 29, 2023.
Mallinckrodt's Adjusted EBITDA was
$479.5 million for the nine months
ended September 27, 2024, as compared to $448.1 million for the nine months ended
September 29, 2023, an increase of 7.0%.
Third Quarter 2024 Business Segment
Update
Specialty Brands
Acthar Gel net sales were $126.4
million in the third quarter, an increase of 3.5% versus the
prior year quarter and the third consecutive quarter of
year-over-year growth for the brand, reflecting increasing
prescriber referrals and patient demand. Additionally, the Company
successfully launched SelfJect mid-quarter and has received
enthusiastic physician and patient feedback. Given the brand's
return to growth and positive momentum, the Company now expects
full year 2024 Acthar Gel net sales to grow approximately 10%.
Terlivaz net sales were $7.3
million, reflecting 65.9% year-over-year growth and 37.7%
sequential growth in net sales. The Company continued to expand
adoption in the third quarter through outreach to healthcare
providers emphasizing the importance of early patient
identification and treatment initiation. Mallinckrodt remains focused on establishing
Terlivaz as the preferred first-line treatment for HRS patients
with rapid reduction of kidney function.
INOmax (nitric oxide) gas net sales in the third
quarter were $64.0 million, down
12.2% compared to the prior year period, as it continued to be
impacted by competitive pressures in the U.S. Following the
successful introduction of the INOmax EVOLVE DS device pilot
program earlier this year, the Company expanded the commercial
rollout of EVOLVE to U.S. hospitals nationwide late in the third
quarter. At quarter end, there were 100 devices in nearly a dozen
hospitals across the U.S. The Company is focused on further
expanding the rollout of EVOLVE to help meet the needs of neonatal
intensive care patients and healthcare professionals by offering
improved automation, which enhances safety features, and a
streamlined design that elevates the user experience.
Therakos net sales were $67.6
million in the third quarter, an increase of 2.4% on a
reported basis and 2.2% on a constant currency basis.
As previously announced, the Company entered into a definitive
agreement to sell the Therakos business to CVC Capital Partners for
$925 million, subject to customary
adjustments. Mallinckrodt will use net
proceeds from the transaction to pay down debt and expects this to
reduce the Company's net debt by more than 60% following
transaction close. Closing remains on track to occur in the coming
weeks, subject to customary closing conditions.
Specialty Generics
The Specialty Generics segment reported year-over-year
net sales growth of 4.1% in the third quarter of 2024. These
results were driven by strong performance in finished-dosage
products and increased demand for Controlled Substance APIs,
slightly offset by softness in the APAP business stemming from
excess supply in the broader market.
Net sales in the Specialty Generics segment have grown for the
past seven quarters, and its third quarter performance is
particularly notable given the strong comparable quarter in 2023,
which was driven by the launch of lisdexamfetamine dimesylate
capsules (generic form of Vyvanse®).
Please see "Non-GAAP Financial Measures" included in this
release for a discussion of non-GAAP measures and reconciliation of
GAAP and non-GAAP financial measures for the third quarter.
Please see the "Risk Factors" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations" sections
of the Company's Quarterly Report on Form 10-Q for the quarter
ended September 27, 2024 to be filed with the U.S. Securities
and Exchange Commission ("SEC") for additional information.
2024 Financial Guidance Update
Mallinckrodt today reaffirmed its
net sales guidance and raised its Adjusted EBITDA guidance for full
year 2024.
The Company's updated guidance assumes that the Therakos
transaction will close by the end of November and, accordingly,
removes approximately $25 million in
net sales and approximately $12
million in Adjusted EBITDA that were previously expected to
be contributed by Therakos in the month of December. The updated
Adjusted EBITDA guidance also reflects approximately $16 million of transaction-related compensation
expenses for the sale of Therakos, for a total impact to the
Company's full year Adjusted EBITDA of approximately $28 million.
The Company's updated guidance is as follows:
|
Updated 2024
Guidance
|
Prior 2024
Guidance
|
Total Net
Sales
|
$1.9 billion to
$2.0 billion
|
$1.9 billion to $2.0
billion
|
Adjusted
EBITDA
|
$590 million to
$620 million
|
$585 million to $615
million
|
Mallinckrodt notes that for full
year 2024 Therakos is expected to generate approximately
$270 million in net sales and
approximately $135 million in
Adjusted EBITDA.
The Company does not provide the comparable GAAP measures for
its forward-looking non-GAAP guidance or a reconciliation of such
measures because the reconciling items described in the definition
of Adjusted EBITDA provided below are inherently uncertain and
difficult to estimate and cannot be predicted without unreasonable
effort. The variability of such items may have a significant impact
on our future GAAP results.
1 As a
result of emerging from Chapter 11, the three and nine months ended
September 29, 2023 reflect the Predecessor period, while the three
and nine months ended September 27, 2024 reflect the Successor
period. Please see "Predecessor and Successor Periods" below for
further information.
|
Conference Call and Webcast
Mallinckrodt will hold a conference
call today, November 5, 2024, at
8:30 a.m. Eastern Time to discuss its
financial results and performance for the third quarter 2024. The
live call and subsequent replay can be accessed as follows:
- Live Call Participant Registration (including dial-in):
https://register.vevent.com/register/BI60bb36abdb99465c9db5640f3457528a
- Audio Only Webcast Link (live and replay):
https://edge.media-server.com/mmc/p/6tqaksqg/
- At the Mallinckrodt website:
https://ir.mallinckrodt.com/
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 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 selling, general,
and administrative ("SG&A") expenses, adjusted research and
development ("R&D") expenses, net sales growth (loss) on a
constant-currency basis, and net debt, 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 from intangible assets and right-of use asset
resulting from finance leases; 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;
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.
The Company has forecasted a full-year 2024 adjusted EBITDA for
Therakos, consistent with the Company's calculation of the
consolidated Company Adjusted EBITDA. As such, certain amounts that
management considers to be non-recurring or non-operational are
excluded from these measures because management and the chief
operating decision maker evaluate the operating results of the
excluding such items. These items may include, but are not limited
to, depreciation and amortization, share-based compensation, net
restructuring charges, non-restructuring impairment charges and
liabilities management and separation costs. Also, Therakos
Adjusted EBITDA excludes allocations of intercompany corporate
overhead costs and 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.
Net debt of $1.2 billion as of
September 27, 2024, reflects $1.6
billion in total debt outstanding on a GAAP basis less
$410.5 million in cash and cash
equivalents (unrestricted cash) on a GAAP basis.
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 and liquidity. 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 Successor period runs for the three and nine months
ended September 27, 2024, while the Predecessor period is for
the three and nine months ended September 29, 2023. We do not
believe that reviewing the results of the Successor period in
isolation would be useful in identifying trends in or reaching
conclusions regarding our overall operating performance. Management
believes that our key performance metrics such as net sales and
segment results of operations for the three and nine months ended
September 27, 2024 (Successor) provide a meaningful comparison
and are useful in identifying current business trends when compared
to the three and nine months ended September 29, 2023
(Predecessor).
Mallinckrodt's results of operations
as reported in its unaudited condensed 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 here 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
parties' ability to satisfy the conditions to the divestiture of
the Therakos business, including the ability to complete the
divestiture on the anticipated timeline or at all; the potential
impact of the divestiture on our businesses and the risk that
consummating the divestiture may be more difficult, time-consuming
and costly than expected; changes in Mallinckrodt's board of directors, business
strategy and performance; Mallinckrodt's initiative to explore a variety of
potential divestiture, financing and other transactional
opportunities; the exercise of contingent value rights by the
Opioid Master Disbursement Trust II (the "Trust"); 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; Mallinckrodt's
contractual and court-ordered compliance obligations that, if
violated, could result in penalties; 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 the emergence from the 2023
bankruptcy proceedings, as well as perceptions of the Company's
increased performance and credit risks associated with its
constrained liquidity position and capital structure; the
possibility that Mallinckrodt may be
unable to achieve its business and strategic goals even now that
the emergence from the 2023 bankruptcy proceedings was successfully
consummated; the non-dischargeability of certain claims against
Mallinckrodt as part of the bankruptcy
process; developing, funding and executing Mallinckrodt's business plan; Mallinckrodt's capital structure since its
emergence from the 2023 bankruptcy proceedings; 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; any
undesirable side effects caused by Mallinckrodt's approved and investigational
products, which could limit their commercial profile or result in
other negative consequences; Mallinckrodt's and its partners' ability to
successfully develop, commercialize or launch new products or
expand commercial opportunities of existing products, including
Acthar Gel (repository corticotropin injection) Single-Dose
Pre-filled SelfJect™ Injector and the INOmax Evolve platform;
Mallinckrodt's ability to successfully
identify or discover additional products or product candidates;
Mallinckrodt's ability to navigate
price fluctuations; competition; Mallinckrodt's and its partners' ability to protect
intellectual property rights, including in relation to ongoing and
future litigation; limited clinical trial data for Acthar Gel; the
timing, expense and uncertainty associated with clinical studies
and related regulatory processes; product liability losses and
other litigation liability; material health, safety and
environmental liabilities; business development activities or other
strategic transactions; attraction and retention of key personnel;
the effectiveness of information technology infrastructure,
including risks of external attacks or failures; customer
concentration; Mallinckrodt's reliance
on certain individual products that are material to its financial
performance; Mallinckrodt's ability to
receive sufficient procurement and production quotas granted by the
U.S. Drug Enforcement Administration; complex manufacturing
processes; reliance on third-party manufacturers and supply chain
providers and related market disruptions; 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; natural
disasters or other catastrophic events; Mallinckrodt's substantial indebtedness and
settlement obligation, its ability to generate sufficient cash to
reduce its indebtedness and its potential need and ability to incur
further indebtedness; restrictions contained in the agreements
governing Mallinckrodt's indebtedness
and settlement obligation on Mallinckrodt's operations, future financings and
use of proceeds; actions taken by third parties, including the
Company's creditors, the Trust and other stakeholders; Mallinckrodt's variable rate indebtedness;
Mallinckrodt's tax treatment by the
Internal Revenue Service under Section 7874 and Section 382 of the
Internal Revenue Code of 1986, as amended; future changes to
applicable tax laws or the impact of disputes with governmental tax
authorities; the impact of Irish laws; the impact on the holders of
Mallinckrodt's ordinary shares if
Mallinckrodt were to cease to be a
reporting company in the United
States; the comparability of Mallinckrodt's post-emergence financial results and
the projections filed with the Bankruptcy Court; and the lack of
comparability of Mallinckrodt's
historical financial statements and information contained in its
financial statements after the adoption of fresh-start accounting
following emergence from the 2023 bankruptcy proceedings.
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, Quarterly
Report on Form 10-Q for the quarterly period ended March 29, 2024, Quarterly Report on Form 10-Q for
the quarterly period ended June 28,
2024, Quarterly Report on Form 10-Q for the quarterly period
ended September 27, 2024 to be filed with the SEC, and other
filings with the SEC, which are available from the SEC's website
(www.sec.gov) and Mallinckrodt's
(www.mallinckrodt.com), 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.
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited, in
millions, except per share data)
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Three Months
Ended
September 27, 2024
|
|
|
Three Months
Ended
September 29, 2023
|
|
|
Percent
of
Net
sales
|
|
|
|
Percent
of
Net
sales
|
Net sales
|
$
505.5
|
100.0 %
|
|
|
$
497.0
|
100.0 %
|
Cost of
sales
|
284.4
|
56.3
|
|
|
346.2
|
69.7
|
Gross
profit
|
221.1
|
43.7
|
|
|
150.8
|
30.3
|
Selling, general and
administrative expenses
|
141.2
|
27.9
|
|
|
129.2
|
26.0
|
Research and
development expenses
|
28.2
|
5.6
|
|
|
25.7
|
5.2
|
Restructuring charges,
net
|
0.1
|
—
|
|
|
(0.1)
|
—
|
Non-restructuring
impairment charges
|
—
|
—
|
|
|
135.9
|
27.3
|
Liabilities management
and separation costs
|
15.2
|
3.0
|
|
|
142.1
|
28.6
|
Operating income
(loss)
|
36.4
|
7.2
|
|
|
(282.0)
|
(56.7)
|
Interest
expense
|
(59.0)
|
(11.7)
|
|
|
(133.1)
|
(26.8)
|
Interest
income
|
7.4
|
1.5
|
|
|
3.4
|
0.7
|
Other (expense) income,
net
|
(3.8)
|
(0.8)
|
|
|
9.1
|
1.8
|
Reorganization items,
net
|
—
|
—
|
|
|
(1,311.5)
|
(263.9)
|
Loss from continuing
operations before income taxes
|
(19.0)
|
(3.8)
|
|
|
(1,714.1)
|
(344.9)
|
Income tax
expense
|
7.2
|
1.4
|
|
|
10.8
|
2.2
|
Loss from continuing
operations
|
(26.2)
|
(5.2)
|
|
|
(1,724.9)
|
(347.1)
|
(Loss) income from
discontinued operations, net of income taxes
|
—
|
—
|
|
|
0.1
|
—
|
Net loss
|
$ (26.2)
|
(5.2) %
|
|
|
$
(1,724.8)
|
(347.0) %
|
|
|
|
|
|
|
|
Basic and diluted
(loss) income per share:
|
|
|
|
|
|
|
Loss from continuing
operations
|
$ (1.33)
|
|
|
|
$ (128.61)
|
|
(Loss) income from
discontinued operations
|
—
|
|
|
|
—
|
|
Net loss
|
$ (1.33)
|
|
|
|
$ (128.60)
|
|
Weighted-average
number of shares outstanding
|
|
|
|
|
|
|
Basic and
diluted
|
19.7
|
|
|
|
13.4
|
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Three Months
Ended
September 27, 2024
|
|
|
Three Months
Ended
September 29, 2023
|
|
Gross
profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
|
Gross
profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
Net loss
|
$ 221.1
|
$ 141.2
|
$ 28.2
|
$
(26.2)
|
|
|
$ 150.8
|
$ 129.2
|
$ 25.7
|
$ (1,724.8)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
51.6
|
|
|
—
|
—
|
—
|
129.7
|
Income tax
expense
|
—
|
—
|
—
|
7.2
|
|
|
—
|
—
|
—
|
10.8
|
Depreciation
|
7.5
|
(0.5)
|
(0.2)
|
8.2
|
|
|
9.3
|
(1.6)
|
(0.5)
|
11.4
|
Amortization
|
18.1
|
—
|
—
|
18.1
|
|
|
125.6
|
—
|
—
|
125.6
|
Restructuring and
related charges, net
|
—
|
—
|
—
|
0.1
|
|
|
—
|
—
|
—
|
(0.1)
|
Non-restructuring
impairment charge
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
135.9
|
Income from
discontinued operations
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
(0.1)
|
Change in contingent
consideration fair value
|
—
|
(1.1)
|
—
|
1.1
|
|
|
—
|
0.2
|
—
|
(0.2)
|
Change in derivative
asset & liabilities fair value
|
—
|
—
|
—
|
1.9
|
|
|
—
|
—
|
—
|
—
|
Liabilities management
and separation costs (1)
|
—
|
—
|
—
|
15.2
|
|
|
—
|
—
|
—
|
142.1
|
Unrealized loss on
equity investment
|
—
|
—
|
—
|
1.3
|
|
|
—
|
—
|
—
|
(7.2)
|
Reorganization items,
net (2)
|
—
|
0.2
|
—
|
(0.2)
|
|
|
—
|
—
|
—
|
1,311.5
|
Share-based
compensation
|
—
|
1.4
|
0.1
|
(1.5)
|
|
|
—
|
(2.3)
|
(0.1)
|
2.4
|
Fresh-start
inventory-related expense (3)
|
83.8
|
—
|
—
|
83.8
|
|
|
43.6
|
—
|
—
|
43.6
|
As adjusted:
|
$ 330.5
|
$ 141.2
|
$ 28.1
|
$
160.6
|
|
|
$ 329.3
|
$ 125.5
|
$ 25.1
|
$ 180.6
|
|
|
(1)
|
Represents costs
included in SG&A, primarily related to expenses incurred
related to professional fees and costs incurred as we explored
potential sales of non-core assets to enable further deleveraging
post-emergence from the 2023 bankruptcy proceedings during the
three months ended September 27, 2024 (Successor), as well as
professional fees incurred by the Company (including where the
Company is responsible for the fees of third parties, including
pursuant to the forbearance agreements related to certain of the
Company's former debt obligations) in connection with its
pre-bankruptcy evaluation of its financial situation and related
discussions with its stakeholders during the three months ended
September 29, 2023 (Predecessor).
|
(2)
|
As of December 30,
2023, professional fees directly related to the 2023 bankruptcy
proceedings that were previously reflected as reorganization items,
net, are classified within SG&A expenses.
|
(3)
|
Represents inventory
step-up amortization of $83.8 million and $43.5 million for the
three months ended September 27, 2024 (Successor) and
September 29, 2023 (Predecessor), respectively.
|
MALLINCKRODT
PLC
|
SEGMENT OPERATING
INCOME
|
(unaudited, in
millions)
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Three
Months
Ended
September 27,
2024
|
|
|
Three Months
Ended
September 29, 2023
|
Specialty Brands
(1)
|
$
51.6
|
|
|
$
87.6
|
Specialty Generics
(2)
|
52.0
|
|
|
64.0
|
Segment operating
income
|
103.6
|
|
|
151.6
|
Unallocated
amounts:
|
|
|
|
|
Corporate and
unallocated expenses
(3)
|
(27.1)
|
|
|
(16.3)
|
Depreciation and
amortization
|
(26.3)
|
|
|
(137.0)
|
Share-based
compensation
|
1.5
|
|
|
(2.4)
|
Restructuring charges,
net
|
(0.1)
|
|
|
0.1
|
Non-restructuring
impairment charge
|
—
|
|
|
(135.9)
|
Liabilities management
and separation costs (4)
|
(15.2)
|
|
|
(142.1)
|
Operating income
(loss)
|
$
36.4
|
|
|
$
(282.0)
|
|
|
(1)
|
Includes $62.7 million
and $42.8 million of inventory fair-value step-up expense during
the three months ended September 27, 2024 (Successor) and the three
months September 29, 2023 (Predecessor), respectively.
|
(2)
|
Includes
$21.1 million and $0.7 million of inventory fair-value
step-up expense during the three months ended September 27,
2024 (Successor) and the three months September 29, 2023
(Predecessor), respectively.
|
(3)
|
Includes administration
expenses and certain compensation, legal, environmental and other
costs not charged to the Company's reportable segments.
|
(4)
|
Represents costs
included in SG&A, primarily related to expenses incurred
related to professional fees and costs incurred as we explored
potential sales of non-core assets to enable further deleveraging
post-emergence from the 2023 bankruptcy proceedings during the
three months ended September 27, 2024 (Successor). Represents
costs included in SG&A expenses, primarily related to
professional fees incurred by the Company (including where the
Company is responsible for the fees of third parties, including
pursuant to the forbearance agreements related to certain of the
Company's former debt obligations) in connection with its ongoing
evaluation of its financial situation and related discussions with
its stakeholders during the three months ended September 29,
2023 (Predecessor).
|
MALLINCKRODT
PLC
|
SEGMENT NET SALES
AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Measure
|
|
Three Months
Ended
September 27, 2024
|
|
|
Three Months
Ended
September 29, 2023
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-currency
(loss) growth
|
Specialty
Brands
|
$
286.0
|
|
|
$
286.2
|
|
(0.1) %
|
|
— %
|
|
(0.1) %
|
Specialty
Generics
|
219.5
|
|
|
210.8
|
|
4.1
|
|
— %
|
|
4.1
|
Net sales
|
$
505.5
|
|
|
$
497.0
|
|
1.7 %
|
|
— %
|
|
1.7 %
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Measure
|
|
Three Months
Ended
September 27, 2024
|
|
|
Three Months
Ended
September 29, 2023
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-currency
growth (loss)
|
Specialty
Brands
|
|
|
|
|
|
|
|
|
|
|
Acthar Gel
|
$
126.4
|
|
|
$
122.1
|
|
3.5 %
|
|
— %
|
|
3.5 %
|
INOmax
|
64.0
|
|
|
72.9
|
|
(12.2)
|
|
—
|
|
(12.2)
|
Therakos
|
67.6
|
|
|
66.0
|
|
2.4
|
|
0.2
|
|
2.2
|
Amitiza
|
18.8
|
|
|
18.3
|
|
2.7
|
|
—
|
|
2.7
|
Terlivaz
|
7.3
|
|
|
4.4
|
|
65.9
|
|
—
|
|
65.9
|
Other
|
1.9
|
|
|
2.5
|
|
(24.0)
|
|
(3.2)
|
|
(20.8)
|
Specialty Brands
Total
|
286.0
|
|
|
286.2
|
|
(0.1)
|
|
—
|
|
(0.1)
|
|
|
|
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
|
|
|
|
Opioids
|
85.9
|
|
|
65.9
|
|
30.3
|
|
—
|
|
30.3
|
ADHD
|
41.3
|
|
|
41.5
|
|
(0.5)
|
|
—
|
|
(0.5)
|
Addiction
treatment
|
18.1
|
|
|
15.1
|
|
19.9
|
|
(0.1)
|
|
20.0
|
Other
|
0.9
|
|
|
3.4
|
|
(73.5)
|
|
—
|
|
(73.5)
|
Generics
|
146.2
|
|
|
125.9
|
|
16.1
|
|
—
|
|
16.1
|
Controlled
substances
|
27.2
|
|
|
22.0
|
|
23.6
|
|
—
|
|
23.6
|
APAP
|
40.0
|
|
|
57.4
|
|
(30.3)
|
|
—
|
|
(30.3)
|
Other
|
6.1
|
|
|
5.5
|
|
10.9
|
|
—
|
|
10.9
|
API
|
73.3
|
|
|
84.9
|
|
(13.7)
|
|
—
|
|
(13.7)
|
Specialty
Generics
|
219.5
|
|
|
210.8
|
|
4.1
|
|
—
|
|
4.1
|
Net sales
|
$
505.5
|
|
|
$
497.0
|
|
1.7 %
|
|
— %
|
|
1.7 %
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(unaudited, in
millions, except per share data)
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine
Months
Ended
September 29,
2023
|
|
|
Percent
of
Net
sales
|
|
|
|
Percent
of
Net
sales
|
Net sales
|
$
1,487.6
|
100.0 %
|
|
|
$
1,396.6
|
100.0 %
|
Cost of
sales
|
907.5
|
61.0
|
|
|
1,091.1
|
78.1
|
Gross
profit
|
580.1
|
39.0
|
|
|
305.5
|
21.9
|
Selling, general and
administrative expenses
|
406.0
|
27.3
|
|
|
369.6
|
26.5
|
Research and
development expenses
|
85.3
|
5.7
|
|
|
83.0
|
5.9
|
Restructuring charges,
net
|
10.5
|
0.7
|
|
|
0.9
|
0.1
|
Non-restructuring
impairment charges
|
—
|
—
|
|
|
135.9
|
9.7
|
Liabilities management
and separation costs
|
32.2
|
2.2
|
|
|
157.3
|
11.3
|
Operating income
(loss)
|
46.1
|
3.1
|
|
|
(441.2)
|
(31.6)
|
Interest
expense
|
(177.5)
|
(11.9)
|
|
|
(457.7)
|
(32.8)
|
Interest
income
|
20.2
|
1.4
|
|
|
12.8
|
0.9
|
Other expense,
net
|
(3.6)
|
(0.2)
|
|
|
(6.7)
|
(0.5)
|
Reorganization items,
net
|
—
|
—
|
|
|
(1,321.1)
|
(94.6)
|
Loss from continuing
operations before income taxes
|
(114.8)
|
(7.7)
|
|
|
(2,213.9)
|
(158.5)
|
Income tax
expense
|
20.4
|
1.4
|
|
|
508.1
|
36.4
|
Loss from continuing
operations
|
(135.2)
|
(9.1)
|
|
|
(2,722.0)
|
(194.9)
|
Income from
discontinued operations, net of income taxes
|
0.3
|
—
|
|
|
0.1
|
—
|
Net loss
|
$
(134.9)
|
(9.1) %
|
|
|
$
(2,721.9)
|
(194.9) %
|
|
|
|
|
|
|
|
Basic and diluted
(loss) income per share:
|
|
|
|
|
|
|
Loss from continuing
operations
|
$
(6.86)
|
|
|
|
$
(205.37)
|
|
Income from
discontinued operations
|
0.02
|
|
|
|
0.01
|
|
Net loss
|
$
(6.85)
|
|
|
|
$
(205.37)
|
|
Weighted-average
number of shares outstanding:
|
|
|
|
|
|
|
Basic and
diluted
|
19.7
|
|
|
|
13.3
|
|
MALLINCKRODT
PLC
|
CONSOLIDATED
ADJUSTED EBITDA
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine Months
Ended
September 29, 2023
|
|
Gross
profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
|
|
Gross
profit
|
SG&A
|
R&D
|
Adjusted
EBITDA
|
Net loss
|
$ 580.1
|
$ 406.0
|
$ 85.3
|
$
(134.9)
|
|
|
$ 305.5
|
$ 369.6
|
$ 83.0
|
$ (2,721.9)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
—
|
—
|
—
|
157.3
|
|
|
—
|
—
|
—
|
444.9
|
Income tax
expense
|
—
|
—
|
—
|
20.4
|
|
|
—
|
—
|
—
|
508.1
|
Depreciation
|
24.9
|
(1.4)
|
(0.9)
|
27.2
|
|
|
27.9
|
(5.7)
|
(1.5)
|
35.1
|
Amortization
|
66.3
|
—
|
—
|
66.3
|
|
|
388.1
|
—
|
—
|
388.1
|
Restructuring and
related charges, net
|
—
|
2.5
|
—
|
8.0
|
|
|
—
|
—
|
—
|
0.9
|
Non-restructuring
impairment charges
|
—
|
—
|
—
|
—
|
|
|
—
|
—
|
—
|
135.9
|
Income from
discontinued operations
|
—
|
—
|
—
|
(0.3)
|
|
|
—
|
—
|
—
|
(0.1)
|
Change in contingent
consideration fair value
|
—
|
(3.2)
|
—
|
3.2
|
|
|
—
|
7.3
|
—
|
(7.3)
|
Change in derivative
asset & liabilities fair value
|
—
|
—
|
—
|
5.9
|
|
|
—
|
—
|
—
|
—
|
Liabilities management
and separation costs (1)
|
—
|
—
|
—
|
32.2
|
|
|
—
|
—
|
—
|
157.3
|
Unrealized (gain) loss
on equity investment
|
—
|
—
|
—
|
(1.4)
|
|
|
—
|
—
|
—
|
9.1
|
Reorganization items,
net (2)
|
—
|
(4.5)
|
—
|
4.5
|
|
|
—
|
—
|
—
|
1,321.1
|
Share-based
compensation
|
0.1
|
(3.6)
|
(0.1)
|
3.8
|
|
|
—
|
(7.4)
|
(0.3)
|
7.7
|
Fresh-start
inventory-related expense (3)
|
293.7
|
—
|
—
|
293.7
|
|
|
169.2
|
—
|
—
|
169.2
|
Recovery of bad debt -
customer bankruptcy
|
—
|
6.4
|
—
|
(6.4)
|
|
|
—
|
—
|
—
|
—
|
As adjusted:
|
$ 965.1
|
$ 402.2
|
$ 84.3
|
$ 479.5
|
|
|
$ 890.7
|
$ 363.8
|
$ 81.2
|
$ 448.1
|
|
|
(1)
|
Represents costs
included in SG&A, primarily related to expenses incurred
related to professional fees and costs incurred as we explored
potential sales of non-core assets to enable further deleveraging
post-emergence from the 2023 bankruptcy proceedings during the nine
months ended September 27, 2024 (Successor), as well as
professional fees incurred by the Company (including where the
Company is responsible for the fees of third parties, including
pursuant to the forbearance agreements related to certain of the
Company's former debt obligations) in connection with its
pre-bankruptcy evaluation of its financial situation and related
discussions with its stakeholders and professional fees and costs
incurred as the Company explored potential sales of non-core assets
to enable further deleveraging post-emergence from the Chapter 11
cases in 2022 during the nine months ended September 29, 2023
(Predecessor).
|
(2)
|
As of December 30,
2023, professional fees directly related to the 2023 bankruptcy
proceedings that were previously reflected as reorganization items,
net, are classified within SG&A expenses.
|
(3)
|
Represents $296.2
million of inventory step-up amortization and $2.5 million of
fresh-start inventory-related income for the nine months ended
September 27, 2024 (Successor) and $169.2 million of inventory
step-up amortization and September 29, 2023
(Predecessor).
|
MALLINCKRODT
PLC
|
SEGMENT OPERATING
INCOME
|
(unaudited, in
millions)
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine Months
Ended
September 29, 2023
|
Specialty Brands
(1)
|
$
97.2
|
|
|
$
181.6
|
Specialty Generics
(2)
|
152.6
|
|
|
131.9
|
Segment operating
income
|
249.8
|
|
|
313.5
|
Unallocated
amounts:
|
|
|
|
|
Corporate and
unallocated expenses
(3)
|
(70.1)
|
|
|
(29.7)
|
Depreciation and
amortization
|
(93.5)
|
|
|
(423.2)
|
Share-based
compensation
|
(3.8)
|
|
|
(7.7)
|
Restructuring charges,
net
|
(10.5)
|
|
|
(0.9)
|
Non-restructuring
impairment charges
|
—
|
|
|
(135.9)
|
Liabilities management
and separation costs (4)
|
(32.2)
|
|
|
(157.3)
|
Recovery of bad debt -
customer bankruptcy
|
6.4
|
|
|
—
|
Operating income
(loss)
|
$
46.1
|
|
|
$
(441.2)
|
|
|
(1)
|
Includes $211.2 million
and $147.2 million of inventory fair-value step-up expense during
the nine months ended September 27, 2024 (Successor) and the six
months September 29, 2023 (Predecessor), respectively.
|
(2)
|
Includes
$85.0 million and $22.0 million of inventory fair-value
step-up expense during the nine months ended September 27,
2024 (Successor) and the nine months September 29, 2023
(Predecessor), respectively. Additionally, the nine months ended
September 27, 2024 (Successor) included $2.5 million of
fresh-start inventory-related income.
|
(3)
|
Includes administration
expenses and certain compensation, legal, environmental and other
costs not charged to our reportable segments.
|
(4)
|
Represents costs
included in SG&A, primarily related to expenses incurred
related to professional fees and costs incurred as we explored
potential sales of non-core assets to enable further deleveraging
post-emergence from the 2023 bankruptcy proceedings during the nine
months ended September 27, 2024 (Successor). Represents costs
included in SG&A expenses, primarily related to professional
fees incurred by the Company (including where the Company is
responsible for the fees of third parties, including pursuant to
the forbearance agreements related to certain of the Company's
former debt obligations) in connection with its ongoing evaluation
of its financial situation and related discussions with its
stakeholders and professional fees and costs incurred as the
Company explored potential sales of non-core assets to enable
further deleveraging post-emergence from the Chapter 11 cases in
2022 during the nine months ended September 29, 2023
(Predecessor).
|
MALLINCKRODT
PLC
|
SEGMENT NET SALES
AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
Non-GAAP
Measure
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine Months
Ended
September 29, 2023
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-currency
(loss) growth
|
Specialty
Brands
|
$
817.8
|
|
|
$
818.3
|
|
(0.1) %
|
|
— %
|
|
(0.1) %
|
Specialty
Generics
|
669.8
|
|
|
578.3
|
|
15.8
|
|
—
|
|
15.8
|
Net sales
|
$
1,487.6
|
|
|
$
1,396.6
|
|
6.5 %
|
|
— %
|
|
6.5 %
|
MALLINCKRODT
PLC
|
SELECT PRODUCT LINE
NET SALES AND CONSTANT-CURRENCY GROWTH
|
(unaudited, in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Measures
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine Months
Ended
September 29, 2023
|
|
Percent
change
|
|
Currency
impact
|
|
Constant-currency
growth (loss)
|
Specialty
Brands
|
|
|
|
|
|
|
|
|
|
|
Acthar Gel
|
$
346.9
|
|
|
$
320.9
|
|
8.1 %
|
|
— %
|
|
8.1 %
|
INOmax
|
200.6
|
|
|
232.5
|
|
(13.7)
|
|
—
|
|
(13.7)
|
Therakos
|
193.0
|
|
|
187.6
|
|
2.9
|
|
0.1
|
|
2.8
|
Amitiza
|
53.5
|
|
|
61.4
|
|
(12.9)
|
|
—
|
|
(12.9)
|
Terlivaz
|
18.6
|
|
|
10.0
|
|
86.0
|
|
—
|
|
86.0
|
Other
|
5.2
|
|
|
5.9
|
|
(11.9)
|
|
(4.7)
|
|
(7.2)
|
Specialty Brands
Total
|
817.8
|
|
|
818.3
|
|
(0.1)
|
|
—
|
|
(0.1)
|
|
|
|
|
|
|
|
|
|
|
|
Specialty
Generics
|
|
|
|
|
|
|
|
|
|
|
Opioids
|
263.0
|
|
|
200.2
|
|
31.4
|
|
—
|
|
31.4
|
ADHD
|
114.8
|
|
|
82.9
|
|
38.5
|
|
—
|
|
38.5
|
Addiction
treatment
|
54.5
|
|
|
46.8
|
|
16.5
|
|
(0.1)
|
|
16.6
|
Other
|
6.0
|
|
|
7.6
|
|
(21.1)
|
|
—
|
|
(21.1)
|
Generics
|
438.3
|
|
|
337.5
|
|
29.9
|
|
—
|
|
29.9
|
Controlled
substances
|
76.5
|
|
|
61.4
|
|
24.6
|
|
—
|
|
24.6
|
APAP
|
139.0
|
|
|
163.6
|
|
(15.0)
|
|
—
|
|
(15.0)
|
Other
|
16.0
|
|
|
15.8
|
|
1.3
|
|
—
|
|
1.3
|
API
|
231.5
|
|
|
240.8
|
|
(3.9)
|
|
—
|
|
(3.9)
|
Specialty
Generics
|
669.8
|
|
|
578.3
|
|
15.8
|
|
—
|
|
15.8
|
Net sales
|
$
1,487.6
|
|
|
$
1,396.6
|
|
6.5 %
|
|
— %
|
|
6.5 %
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(unaudited, in
millions)
|
|
|
|
|
|
Successor
|
|
September
27,
2024
|
|
December 29,
2023
|
Assets
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
410.5
|
|
$
262.7
|
Accounts receivable,
net
|
383.3
|
|
377.5
|
Inventories
|
710.6
|
|
982.7
|
Prepaid expenses and
other current assets
|
169.2
|
|
138.9
|
Current assets held
for sale
|
49.3
|
|
—
|
Total current
assets
|
1,722.9
|
|
1,761.8
|
Property, plant and
equipment, net
|
361.7
|
|
321.7
|
Intangible assets,
net
|
433.7
|
|
608.4
|
Deferred income
taxes
|
777.1
|
|
801.0
|
Long-term assets held
for sale
|
115.3
|
|
—
|
Other assets
|
227.0
|
|
240.7
|
Total
Assets
|
$
3,637.7
|
|
$
3,733.6
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
Liabilities:
|
|
|
|
Current maturities of
long-term debt
|
$
8.7
|
|
$
6.5
|
Accounts
payable
|
84.5
|
|
100.4
|
Accrued payroll and
payroll-related costs
|
90.0
|
|
82.8
|
Accrued
interest
|
45.0
|
|
20.1
|
Acthar Gel-Related
Settlement
|
21.3
|
|
21.5
|
Accrued and other
current liabilities
|
280.1
|
|
269.9
|
Current liabilities
held for sale
|
24.1
|
|
—
|
Total current
liabilities
|
553.7
|
|
501.2
|
Long-term
debt
|
1,731.8
|
|
1,755.9
|
Acthar Gel-Related
Settlement
|
121.8
|
|
128.5
|
Pension and
postretirement benefits
|
38.6
|
|
40.6
|
Environmental
liabilities
|
34.4
|
|
35.1
|
Other income tax
liabilities
|
25.7
|
|
19.6
|
Long-term liabilities
held for sale
|
3.2
|
|
—
|
Other
liabilities
|
100.2
|
|
92.5
|
Total
Liabilities
|
2,609.4
|
|
2,573.4
|
Shareholders'
Equity:
|
|
|
|
Ordinary A shares,
€1.00 par value, 25,000 authorized; none issued and
outstanding
|
—
|
|
—
|
Ordinary shares, $0.01
par value, 500,000,000 authorized
|
0.2
|
|
0.2
|
Additional paid-in
capital
|
1,198.4
|
|
1,194.6
|
Accumulated other
comprehensive income
|
2.8
|
|
3.6
|
Retained
deficit
|
(173.1)
|
|
(38.2)
|
Total Shareholders'
Equity
|
1,028.3
|
|
1,160.2
|
Total Liabilities
and Shareholders' Equity
|
$
3,637.7
|
|
$
3,733.6
|
MALLINCKRODT
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited, in
millions)
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Nine Months
Ended
September 27, 2024
|
|
|
Nine Months
Ended
September 29, 2023
|
Cash Flows From
Operating Activities:
|
|
|
|
|
Net loss
|
$
(134.9)
|
|
|
$
(2,721.9)
|
Adjustments to
reconcile net cash from operating activities:
|
|
|
|
|
Depreciation and
amortization
|
93.5
|
|
|
423.2
|
Share-based
compensation
|
3.8
|
|
|
7.7
|
Deferred income
taxes
|
22.9
|
|
|
475.5
|
Non-cash impairment
charges
|
—
|
|
|
135.9
|
Reorganization items,
net
|
—
|
|
|
1,294.1
|
Non-cash
(amortization) accretion expense
|
(3.6)
|
|
|
176.7
|
Other non-cash
items
|
18.9
|
|
|
11.6
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts receivable,
net
|
(16.5)
|
|
|
(23.8)
|
Inventories
|
222.1
|
|
|
99.1
|
Accounts
payable
|
(5.6)
|
|
|
(31.2)
|
Income
taxes
|
(7.1)
|
|
|
168.7
|
Opioid-Related
Litigation Settlement Liability
|
—
|
|
|
(250.0)
|
Acthar-Gel-Related
Settlement
|
(21.4)
|
|
|
(16.5)
|
Other
|
13.6
|
|
|
(46.8)
|
Net cash from
operating activities
|
185.7
|
|
|
(297.7)
|
Cash Flows From
Investing Activities:
|
|
|
|
|
Capital
expenditures
|
(71.5)
|
|
|
(41.9)
|
Proceeds from
divestitures, net of cash
|
—
|
|
|
—
|
Proceeds from debt and
equity securities
|
22.6
|
|
|
—
|
Other
|
4.2
|
|
|
1.1
|
Net cash from
investing activities
|
(44.7)
|
|
|
(40.8)
|
Cash Flows From
Financing Activities:
|
|
|
|
|
Issuance of external
debt
|
—
|
|
|
380.0
|
Repayment of
debt
|
(4.4)
|
|
|
(52.0)
|
Debt financing
costs
|
—
|
|
|
(2.4)
|
Other
|
(0.4)
|
|
|
(0.1)
|
Net cash from
financing activities
|
(4.8)
|
|
|
325.5
|
Effect of currency rate
changes on cash
|
(0.6)
|
|
|
(1.7)
|
Net change in cash,
cash equivalents and restricted cash, including cash classified
within assets held for sale
|
135.6
|
|
|
(14.7)
|
Less: Net change in
cash classified within assets held for sale
|
(3.0)
|
|
|
—
|
Net change in cash,
cash equivalents and restricted cash
|
132.6
|
|
|
(14.7)
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
343.4
|
|
|
466.7
|
Cash, cash
equivalents and restricted cash at end of period
|
$
476.0
|
|
|
$
452.0
|
|
|
|
|
|
Cash and cash
equivalents at end of period
|
$
410.5
|
|
|
$
389.8
|
Restricted cash
included in prepaid expenses and other current assets at end of
period
|
23.9
|
|
|
22.9
|
Restricted cash
included in other long-term assets at end of period
|
41.6
|
|
|
39.3
|
Cash, cash
equivalents and restricted cash at end of period
|
$
476.0
|
|
|
$
452.0
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mallinckrodt-plc-reports-third-quarter-2024-financial-results-and-raises-full-year-guidance-302296022.html
SOURCE Mallinckrodt plc