| In $ millions, except per share amounts | GAAP Three Months Ended Dec. 31, | % | Adjusted* Three Months Ended Dec. 31, | % | ||||||||
| 2014 | 2013 | Change | 2014 | 2013 | Change | |||||||
| Net Sales | $1,126.5 | $1,084.4 | 3.9% | $1,126.5 | $1,084.4 | 3.9% | ||||||
| Gross Profit (Net Sales less Cost of Products Sold) | $385.6 | $321.6 | 19.9% | $439.1 | $398.2 | 10.3% | ||||||
| Income from Operations | $39.7 | $53.2 | (25.4)% | $121.4 | $128.8 | (5.7)% | ||||||
| Diluted Earnings per Share | $0.21 | $0.20 | 5.0% | $0.53 | $0.51 | 3.9% | ||||||
| Statistics (as a % of Net Sales, except for Income Tax Rate) | ||||||||||||
| Gross Profit (Net Sales less Cost of Products Sold) | 34.2% | 29.7% | 39.0% | 36.7% | ||||||||
| Income from Operations | 3.5% | 4.9% | 10.8% | 11.9% | ||||||||
| Income Tax Rate | (55.7)% | (7.6)% | 13.1% | 21.4% | ||||||||
| In $ millions, except per share amounts | GAAP Year Ended Dec. 31, | % | Adjusted* Year Ended Dec. 31, | % | ||||||||
| 2014 | 2013 | Change | 2014 | 2013 | Change | |||||||
| Net Sales | $4,463.7 | $4,002.8 | 11.5% | $4,463.7 | $4,107.1 | 8.7% | ||||||
| Gross Profit (Net Sales less Cost of Products Sold) | $1,586.5 | $1,080.5 | 46.8% | $1,801.2 | $1,518.0 | 18.7% | ||||||
| Income from Operations | $466.3 | $16.6 | nm | $644.8 | $478.4 | 34.8% | ||||||
| Diluted (Loss) Earnings per Share | $1.95 | $(0.05) | nm | $2.59 | $2.09 | 23.9% | ||||||
| Statistics (as a % of Net Sales, except for Income Tax Rate) | ||||||||||||
| Gross Profit (Net Sales less Cost of Products Sold) | 35.5% | 27.0% | 40.4% | 37.0% | ||||||||
| Income from Operations | 10.4% | 0.4% | 14.4% | 11.6% | ||||||||
| Income Tax Rate | 18.5% | (79.8)% | 23.8% | 15.0% | ||||||||
| Media | Financial Community | |
| Stacey Eisen | Karen King | |
| (224) 212-2357 | (224) 212-2711 | |
| Media | Financial Community | |
| Tareta Adams | Ruth Venning | |
| (224) 212-2535 | (224) 212-2774 | |
| Three Months Ended December 31, | % Change | ||||||||||
| 2014 | 2013 | ||||||||||
| Net sales | $ | 1,126.5 | $ | 1,084.4 | 3.9 |  % | |||||
| Cost of products sold | 740.9 | 762.8 | (2.9 | )% | |||||||
| Restructuring, impairment and (gain) on disposal of assets, net | 26.8 | (1.8 | ) | nm | |||||||
| Research and development | 99.2 | 83.6 | 18.7 |  % | |||||||
| Selling, general and administrative | 219.9 | 186.6 | 17.8 |  % | |||||||
| Total operating costs and expenses | 1,086.8 | 1,031.2 | 5.4 |  % | |||||||
| Income From Operations | 39.7 | 53.2 | (25.4 | )% | |||||||
| Interest expense | 18.2 | 23.3 | (21.9 | )% | |||||||
| Other (income) expense, net | (0.4 | ) | 2.4 | (116.7 | )% | ||||||
| Income Before Income Taxes | 21.9 | 27.5 | (20.4 | )% | |||||||
| Income tax benefit | (12.2 | ) | (2.1 | ) | (481.0 | )% | |||||
| Equity income from affiliates, net | (1.7 | ) | (3.9 | ) | (56.4 | )% | |||||
| Net Income | $ | 35.8 | $ | 33.5 | 6.9 |  % | |||||
| Earnings Per Common Share: | |||||||||||
| Basic | $ | 0.21 | $ | 0.20 | 5.0 |  % | |||||
| Diluted | $ | 0.21 | $ | 0.20 | 5.0 |  % | |||||
| Weighted Average Common Shares Outstanding: | |||||||||||
| Basic | 169.6 | 165.9 | 2.2 |  % | |||||||
| Diluted | 172.9 | 167.3 | 3.3 |  % | |||||||
| Adjusted Gross Profit (1)(2) | $ | 439.1 | $ | 398.2 | 10.3 |  % | |||||
| Adjusted Income From Operations (1) | $ | 121.4 | $ | 128.8 | (5.7 | )% | |||||
| Adjusted Net Income (1) | $ | 91.7 | $ | 84.9 | 8.0 |  % | |||||
| Adjusted Diluted Earnings Per Share (1) | $ | 0.53 | $ | 0.51 | 3.9 |  % | |||||
| GAAP Three Months Ended December 31, | Adjusted (1) Three Months Ended December 31, | |||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||
| Gross Profit (2) | 34.2 |  % | 29.7 |  % | 39.0 | % | 36.7 | % | ||||
| Income From Operations | 3.5 |  % | 4.9 |  % | 10.8 | % | 11.9 | % | ||||
| Net Income | 3.2 |  % | 3.1 |  % | 8.1 | % | 7.8 | % | ||||
| Income Tax Rate | (55.7 | )% | (7.6 | )% | 13.1 | % | 21.4 | % | ||||
| (1) | Adjusted financial measures are Non-GAAP measures and exclude specified items as described and reconciled to comparable GAAP financial measures in the Reconciliation of GAAP to Non-GAAP Financial Measures contained in this press release. | ||||||||
| (2) | Gross profit is defined as Net sales less Cost of products sold. Adjusted gross profit excludes specified items, as indicated in the previous footnote. | ||||||||
| nm | Percentage change is not meaningful. | ||||||||
| Years Ended December 31, | % Change | ||||||||||
| 2014 | 2013 | ||||||||||
| Net sales | $ | 4,463.7 | $ | 4,002.8 | 11.5 |  % | |||||
| Cost of products sold | 2,877.2 | 2,922.3 | (1.5 | )% | |||||||
| Restructuring, impairment and (gain) on disposal of assets, net | (65.2 | ) | 19.6 | (432.7 | )% | ||||||
| Research and development | 344.3 | 301.7 | 14.1 |  % | |||||||
| Selling, general and administrative | 841.1 | 742.6 | 13.3 |  % | |||||||
| Total operating costs and expenses | 3,997.4 | 3,986.2 | 0.3 |  % | |||||||
| Income From Operations | 466.3 | 16.6 | nm | ||||||||
| Interest expense | 77.2 | 86.2 | (10.4 | )% | |||||||
| Other expense, net | 0.9 | 53.6 | (98.3 | )% | |||||||
| Income (Loss) Before Income Taxes | 388.2 | (123.2 | ) | 415.1 |  % | ||||||
| Income tax expense (benefit) | 71.9 | (98.3 | ) | 173.1 |  % | ||||||
| Equity income from affiliates, net | (16.9 | ) | (16.6 | ) | 1.8 |  % | |||||
| Net Income (Loss) | $ | 333.2 | $ | (8.3 | ) | nm | |||||
| Earnings (Loss) Per Common Share: | |||||||||||
| Basic | $ | 1.98 | $ | (0.05 | ) | nm | |||||
| Diluted | $ | 1.95 | $ | (0.05 | ) | nm | |||||
| Weighted Average Common Shares Outstanding: | |||||||||||
| Basic | 168.2 | 165.6 | 1.6 |  % | |||||||
| Diluted | 170.8 | 165.6 | 3.1 |  % | |||||||
| Adjusted Net Sales (1) | $ | 4,463.7 | $ | 4,107.1 | 8.7 |  % | |||||
| Adjusted Gross Profit (1)(2) | $ | 1,801.2 | $ | 1,518.0 | 18.7 |  % | |||||
| Adjusted Income From Operations (1) | $ | 644.8 | $ | 478.4 | 34.8 |  % | |||||
| Adjusted Net Income (1) | $ | 443.0 | $ | 347.6 | 27.4 |  % | |||||
| Adjusted Diluted Earnings Per Share (1) | $ | 2.59 | $ | 2.09 | 23.9 |  % | |||||
| GAAP Years Ended December 31, | Adjusted (1) Three Months Ended December 31, | |||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||
| Gross Profit (2) | 35.5 | % | 27.0 |  % | 40.4 | % | 37.0 | % | ||||
| Income From Operations | 10.4 | % | 0.4 |  % | 14.4 | % | 11.6 | % | ||||
| Net Income (Loss) | 7.5 | % | (0.2 | )% | 9.9 | % | 8.5 | % | ||||
| Income Tax Rate | 18.5 | % | (79.8 | )% | 23.8 | % | 15.0 | % | ||||
| (1) | Adjusted financial measures are Non-GAAP measures and exclude specified items as described and reconciled to comparable GAAP financial measures in the Reconciliation of GAAP to Non-GAAP Financial Measures contained in this press release. | ||||||||
| (2) | Gross profit is defined as Net sales less Cost of products sold. Adjusted gross profit excludes specified items, as indicated in the previous footnote. | ||||||||
| nm | Percentage change is not meaningful. | ||||||||
| Three months ended December 31, 2014 Reconciliation of GAAP to Non-GAAP Financial Measures: | ||||||||||||||
| Gross Profit (1) | Income From Operations | Net Income | Diluted EPS | |||||||||||||
| GAAP Financial Measures | $ | 385.6 | $ | 39.7 | $ | 35.8 | $ | 0.21 | ||||||||
| Specified Items (2) | ||||||||||||||||
| Device Strategy charges (A) | 11.6 | 11.6 | 8.6 | 0.05 | ||||||||||||
| Amortization of certain intangible assets (B) | 12.4 | 12.4 | 8.6 | 0.05 | ||||||||||||
| Divestitures (C) | — | 3.2 | 4.6 | 0.03 | ||||||||||||
| Certain quality and product related charges (D) | 8.5 | 8.5 | 5.5 | 0.03 | ||||||||||||
| Capacity expansion related charges (E) | 17.9 | 17.9 | 11.2 | 0.05 | ||||||||||||
| Acquisition and integration related charges (F) | 3.1 | 4.5 | 2.8 | 0.02 | ||||||||||||
| Facilities optimization charges (G) | — | 21.9 | 13.7 | 0.08 | ||||||||||||
| Other restructuring charges (H) | — | 1.7 | 0.9 | 0.01 | ||||||||||||
| Adjusted financial measures (3) | $ | 439.1 | $ | 121.4 | $ | 91.7 | $ | 0.53 | ||||||||
| GAAP results for the three months ended December 31, 2014 include: | ||||||||||||||
| (A) | Device Strategy charges: $11.6 million reported in Cost of products sold. These charges include consulting, customer accommodations, inventory charges, and other costs associated with Hospira's Device Strategy. | |||||||||||||
| (B) | Amortization of certain intangible assets reported in Cost of products sold resulting from acquisitions including Mayne Pharma Limited ("Mayne Pharma") (which closed in 2007) and both a generic injectable business (which closed in 2010) and an active pharmaceutical ingredient business (which closed in 2014) by Hospira Healthcare India Private Limited ("Hospira India"). | |||||||||||||
| (C) | Divestiture losses reported in Restructuring, impairment and (gain) on disposal of assets, net, related to the sale of previously reported product lines and a business. | |||||||||||||
| (D) | Certain quality and product related charges reported in Cost of products sold primarily include third party oversight and consulting costs, extended production downtime related costs, and device product review and remediation costs to address identified issues. These charges are primarily associated with Hospira's response to certain United States Food and Drug Administration ("FDA") warning letters and charges related to certain device related remediation activities. | |||||||||||||
| (E) | Capacity expansion related charges reported in Cost of products sold include start-up charges related to manufacturing capacity expansion in India. | |||||||||||||
| (F) | Acquisition and integration related charges: $3.1 million reported in Cost of products sold and $1.4 million reported in Selling, general and administrative ("SG&A") related to the acquisition and integration of an active pharmaceutical ingredient business. | |||||||||||||
| (G) | Facilities optimization charges reported in Restructuring, impairment and (gain) on disposal of assets, net related to the announced closure of the Clayton, North Carolina manufacturing facility. | |||||||||||||
| (H) | Other restructuring charges reported in Restructuring, impairment and (gain) on disposal of assets, net, include severance costs associated with Hospira's commercial reorganization. | |||||||||||||
| Three months ended December 31, 2013 Reconciliation of GAAP to Non-GAAP Financial Measures: | |||||||||||||
| Gross Profit (1) | Income From Operations | Net Income | Diluted EPS | |||||||||||||
| GAAP Financial Measures | $ | 321.6 | $ | 53.2 | $ | 33.5 | $ | 0.20 | ||||||||
| Specified Items (2) | ||||||||||||||||
| Device Strategy charges (A) | 8.0 | 9.6 | 8.2 | 0.05 | ||||||||||||
| Facilities optimization charges (B) | — | (3.4 | ) | (3.4 | ) | (0.02 | ) | |||||||||
| Amortization of certain intangible assets (C) | 17.6 | 17.6 | 12.1 | 0.07 | ||||||||||||
| Certain quality and product related charges (D) | 42.8 | 42.8 | 28.7 | 0.18 | ||||||||||||
| Capacity expansion related charges (E) | 8.2 | 8.2 | 5.3 | 0.03 | ||||||||||||
| Acquisition and integration related charges (F) | — | 0.8 | 0.5 | — | ||||||||||||
| Adjusted financial measures (3) | $ | 398.2 | $ | 128.8 | $ | 84.9 | $ | 0.51 | ||||||||
| GAAP results for the three months ended December 31, 2013 include: | ||||||||||||
| (A) | Device Strategy charges: $8.0 million in Cost of products sold and $1.6 million reported in Restructuring, impairment and (gain) on disposal of assets, net. These charges include consulting, customer accommodations, accelerated depreciation, and other costs associated with Hospira's Device Strategy.  | |||||||||||
| (B) | Facilities optimization charges: $(3.4) million reported in Restructuring, impairment and (gain) on disposal of assets, net.  Hospira recovered amounts related to equipment associated with Hospira's exit of a specialty injectable drug finishing operation. | |||||||||||
| (C) | Amortization of certain intangible assets reported in Cost of products sold resulting from acquisitions including Mayne Pharma and a generic injectable business by Hospira India. | |||||||||||
| (D) | Certain quality and product related charges reported in Cost of products sold primarily include third party oversight and consulting costs, extended production downtime related costs, failure to supply penalties, and device product review and remediation costs to address identified issues, and costs for corrective actions including product recalls. These charges are primarily associated with Hospira's response to the FDA warning letters and charges related to certain device related remediation activities. | |||||||||||
| (E) | Capacity expansion related charges reported in Cost of products sold include start-up charges related to manufacturing capacity expansion in India. | |||||||||||
| (F) | Acquisition and integration related charges reported in SG&A include costs for the then pending acquisition and integration of an active pharmaceutical ingredient business. | |||||||||||
| (1) | Gross profit is defined as Net sales less Cost of products sold. | |||||||||||
| (2) | Specified items are shown net of tax in aggregate of $25.8 million and $24.1 million for the three months ended December 31, 2014 and 2013, respectively, based on the statutory tax rates in the various tax jurisdictions in which the items occurred. | |||||||||||
| (3) | The Non-GAAP financial measures contained in this press release (including Adjusted Gross Profit, Adjusted Income From Operations, Adjusted Net Income and Adjusted Diluted Earnings Per Share) adjust for specified items.  Management believes the Non-GAAP financial measures represent the amounts directly related to the ongoing operations of the business and uses these measures in evaluating performance. All Non-GAAP financial measures are intended to supplement the applicable GAAP measures and should not be considered in isolation from, or a replacement for, financial measures prepared in accordance with GAAP and may not be comparable to, or calculated in the same manner as, Non-GAAP financial measures published by other companies.  Refer to Hospira's Form 8-K furnished on February 12, 2015. | |||||||||||
| Year Ended December 31, 2014 Reconciliation of GAAP to Non-GAAP Financial Measures: | |||||||||||||||||
| Gross Profit (1) | Income From Operations | Net Income | Diluted EPS | |||||||||||||
| GAAP Financial Measures | $ | 1,586.5 | $ | 466.3 | $ | 333.2 | $ | 1.95 | ||||||||
| Specified Items (2) | ||||||||||||||||
| Device Strategy charges (A) | 26.8 | 28.2 | 22.1 | 0.13 | ||||||||||||
| Amortization of certain intangible assets (B) | 60.8 | 60.8 | 43.7 | 0.26 | ||||||||||||
| Impairment of certain assets (C) | — | 6.1 | 3.8 | 0.02 | ||||||||||||
| Certain quality and product related charges (D) | 59.9 | 59.9 | 38.3 | 0.22 | ||||||||||||
| Capacity expansion related charges (E) | 62.2 | 62.2 | 40.4 | 0.23 | ||||||||||||
| Acquisition and integration related charges (F) | 5.0 | 34.0 | 25.1 | 0.15 | ||||||||||||
| Facilities optimization charges (G) | — | 26.9 | 16.8 | 0.10 | ||||||||||||
| Divestitures (H) | — | (102.6 | ) | (82.2 | ) | (0.48 | ) | |||||||||
| Other restructuring charges (I) | — | 3.0 | 1.8 | 0.01 | ||||||||||||
| Adjusted financial measures (3) | $ | 1,801.2 | $ | 644.8 | $ | 443.0 | $ | 2.59 | ||||||||
| GAAP results for the year ended December 31, 2014 include: | ||||||||||||||
| (A) | Device Strategy charges: $26.8 million reported in Cost of products sold and $1.4 million reported in Restructuring, impairment and (gain) on disposal of assets, net. These charges include consulting, customer accommodations, contract termination, collection and destruction costs, inventory charges, other asset impairments, accelerated depreciation, and other costs associated with Hospira's Device Strategy. | |||||||||||||
| (B) | Amortization of certain intangible assets reported in Cost of products sold resulting from acquisitions including Mayne Pharma and both a generic injectable business and an active pharmaceutical ingredient business by Hospira India. | |||||||||||||
| (C) | Impairments of certain property and equipment assets reported in Restructuring, impairment and (gain) on disposal of assets, net.  | |||||||||||||
| (D) | Certain quality and product related charges reported in Cost of products sold primarily include third party oversight and consulting costs, extended production downtime related costs, and device product review and remediation costs to address identified issues. These charges are primarily associated with Hospira's response to certain FDA warning letters and charges related to certain device related remediation activities. | |||||||||||||
| (E) | Capacity expansion related charges reported in Cost of products sold include start-up charges related to manufacturing capacity expansion in India. | |||||||||||||
| (F) | Acquisition and integration related charges: $5.0 million reported in Cost of products sold, $29.0 million reported in SG&A and ($5.8) million of foreign exchange hedge gains reported in Other expense, net related to the acquisition and integration of an active pharmaceutical ingredient business. Charges reported in SG&A include an allowance on an advance to an entity controlled by the primary shareholder of Orchid Chemicals & Pharmaceuticals Ltd. | |||||||||||||
| (G) | Facilities optimization charges reported in Restructuring, impairment and (gain) on disposal of assets, net related to the announced closure of the Clayton, North Carolina manufacturing facility and the sale of the Buffalo, NY, manufacturing facility. | |||||||||||||
| (H) | Divestiture gains, net reported in Restructuring, impairment and (gain) on disposal of assets, net related primarily to the sale of Hospira's clinical surveillance software business, Theradoc, and Hospira's surgical suction product line. | |||||||||||||
| (I) | Other restructuring charges reported in Restructuring, impairment and (gain) on disposal of assets, net, include severance costs associated with Hospira's commercial reorganization. | |||||||||||||
| Year Ended December 31, 2013 Reconciliation of GAAP to Non-GAAP Financial Measures: | |||||||||||||||||
| Net Sales | Gross Profit(1) | Income From Operations | Net (Loss) Income | Diluted EPS | ||||||||||||||||
| GAAP Financial Measures | $ | 4,002.8 | $ | 1,080.5 | $ | 16.6 | $ | (8.3 | ) | $ | (0.05 | ) | ||||||||
| Specified Items (2) | ||||||||||||||||||||
| Device Strategy charges (A) | 104.3 | 215.0 | 226.9 | 167.9 | 1.01 | |||||||||||||||
| Facilities optimization charges (B) | — | — | (3.4 | ) | (3.4 | ) | (0.02 | ) | ||||||||||||
| Amortization of certain intangible assets (C) | — | 70.0 | 70.0 | 48.6 | 0.29 | |||||||||||||||
| Impairment of certain assets (D) | — | — | 3.5 | 10.8 | 0.07 | |||||||||||||||
| Certain quality and product related charges (E) | — | 130.0 | 130.0 | 86.4 | 0.52 | |||||||||||||||
| Capacity expansion related charges (F) | — | 22.5 | 22.5 | 14.6 | 0.09 | |||||||||||||||
| Other restructuring charges (G) | — | — | 7.7 | 5.4 | 0.03 | |||||||||||||||
| Acquisition and integration related charges (H) | — | — | 4.6 | 2.8 | 0.02 | |||||||||||||||
| Early debt extinguishment charges (I) | — | — | — | 22.8 | 0.14 | |||||||||||||||
| Diluted share impact | — | — | — | — | (0.01 | ) | ||||||||||||||
| Adjusted financial measures (3) | $ | 4,107.1 | $ | 1,518.0 | $ | 478.4 | $ | 347.6 | $ | 2.09 | ||||||||||
| GAAP results for the year ended December 31, 2013 include: | ||||||||||||||
| (A) | Device Strategy charges: $104.3 million reported in Net sales, $110.7 million in Cost of products sold and $11.9 million in Restructuring, impairment and (gain) on disposal of assets, net. These charges include customer sales allowances, consulting, customer accommodations, contract termination, collection and destruction costs, inventory charges, other asset impairments, accelerated depreciation, and other costs associated with Hospira's Device Strategy. | |||||||||||||
| (B) | Facilities optimization charges: $(3.4) million reported in Restructuring, impairment and (gain) on disposal of assets, net.  Hospira recovered amounts related to equipment associated with Hospira's exit of a specialty injectable drug finishing operation. | |||||||||||||
| (C) | Amortization of certain intangible assets reported in Cost of products sold resulting from acquisitions including Mayne Pharma and a generic injectable business by Hospira India. | |||||||||||||
| (D) | Impairment of certain assets: $3.5 million reported in Restructuring, impairment and (gain) on disposal of assets, net and $14.5 million reported in Other expense, net. These charges relate to impairment of certain intangible assets and investments, respectively. | |||||||||||||
| (E) | Certain quality and product related charges reported in Cost of products sold primarily include third party oversight and consulting costs, extended production downtime related costs, failure to supply penalties, and device product review and remediation costs to address identified issues, and costs for corrective actions including product recalls. These charges are primarily associated with Hospira's response to the FDA warning letters and charges related to certain device related remediation activities. | |||||||||||||
| (F) | Capacity expansion related charges reported in Cost of products sold include start-up charges related to manufacturing capacity expansion in India. | |||||||||||||
| (G) | Other restructuring charges reported in Restructuring, impairment and (gain) on disposal of assets, net, include severance costs associated with Hospira's commercial reorganization. | |||||||||||||
| (H) | Acquisition and integration related charges reported in SG&A include costs for the then pending acquisition and integration of an active pharmaceutical ingredient business. | |||||||||||||
| (I) | Early debt extinguishment charges: $33.4 million reported in Other expense, net and $3.0 million reported in Interest expense. These charges include a make whole provision, write-off of debt issue costs, discounts and deferred gain on interest rate hedges, and interest expense associated with an overlap of outstanding debt. | |||||||||||||
| (1) | Gross profit is defined as Net sales less Cost of products sold. | |||||||||||||
| (2) | Adjusted net income is shown net of tax of $62.9 million and $156.6 million, for the years ended December 31, 2014 and 2013, respectively, based on the statutory tax rates in the various tax jurisdictions in which the items occurred. | |||||||||||||
| (3) | The Non-GAAP financial measures contained in this press release (including Adjusted Net Sales, Adjusted Gross Profit, Adjusted Income From Operations, Adjusted Net Income and Adjusted Diluted Earnings Per Share) adjust for specified items.  Management believes the Non-GAAP financial measures represent the amounts directly related to the ongoing operations of the business and uses these measures in evaluating performance. All Non-GAAP financial measures are intended to supplement the applicable GAAP measures and should not be considered in isolation from, or a replacement for, financial measures prepared in accordance with GAAP and may not be comparable to, or calculated in the same manner as, Non-GAAP financial measures published by other companies.  Refer to Hospira's Form 8-K furnished on February 12, 2015. | |||||||||||||
| December 31, | ||||||||
| 2014 | 2013 | |||||||
| Assets | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | 802.4 | $ | 798.1 | ||||
| Trade receivables, less allowances of $9.6 and $11.2, respectively | 601.9 | 574.3 | ||||||
| Inventories, net | 1,133.3 | 1,066.2 | ||||||
| Deferred income taxes and other | 230.0 | 208.6 | ||||||
| Prepaid expenses | 69.3 | 90.0 | ||||||
| Other receivables | 117.3 | 101.3 | ||||||
| Total Current Assets | 2,954.2 | 2,838.5 | ||||||
| Property and equipment, net | 1,816.7 | 1,574.2 | ||||||
| Intangible assets, net | 123.4 | 172.2 | ||||||
| Goodwill | 1,089.1 | 1,057.7 | ||||||
| Deferred income taxes | 295.4 | 358.9 | ||||||
| Investments | 252.2 | 33.1 | ||||||
| Other assets | 119.0 | 144.3 | ||||||
| Total Assets | $ | 6,650.0 | $ | 6,178.9 | ||||
| Liabilities and Shareholders' Equity | ||||||||
| Current Liabilities: | ||||||||
| Short-term borrowings | $ | 6.8 | $ | 93.7 | ||||
| Trade accounts payable | 414.5 | 329.2 | ||||||
| Salaries, wages and commissions | 252.0 | 185.4 | ||||||
| Other accrued liabilities | 626.8 | 556.8 | ||||||
| Total Current Liabilities | 1,300.1 | 1,165.1 | ||||||
| Long-term debt | 1,749.2 | 1,747.0 | ||||||
| Deferred income taxes | 5.4 | 3.2 | ||||||
| Post-retirement obligations and other long-term liabilities | 258.7 | 301.7 | ||||||
| Commitments and Contingencies | ||||||||
| Total Shareholders' Equity | 3,336.6 | 2,961.9 | ||||||
| Total Liabilities and Shareholders' Equity | $ | 6,650.0 | $ | 6,178.9 | ||||
| Years Ended December 31, | ||||||||
| 2014 | 2013 | |||||||
| Cash Flow From Operating Activities: | ||||||||
| Net Income (Loss) | $ | 333.2 | $ | (8.3 | ) | |||
| Adjustments to reconcile Net Income  (Loss) to net cash from operating activities- | ||||||||
| Depreciation | 181.4 | 171.8 | ||||||
| Amortization of intangible assets | 76.7 | 85.7 | ||||||
| Loss on early debt extinguishment | — | 33.4 | ||||||
| Stock-based compensation expense | 52.0 | 41.6 | ||||||
| Undistributed equity income from affiliates | (16.9 | ) | (16.6 | ) | ||||
| Distributions received from equity affiliates | 16.3 | 37.5 | ||||||
| Deferred income taxes and other tax adjustments | 49.2 | (117.9 | ) | |||||
| Impairment and other asset charges | 30.9 | 73.1 | ||||||
| Gains on dispositions of assets, net | (100.2 | ) | (0.9 | ) | ||||
| Changes in assets and liabilities, net of the effects of acquisitions | ||||||||
| Trade receivables | (61.4 | ) | 66.3 | |||||
| Inventories | (72.9 | ) | (138.2 | ) | ||||
| Prepaid expenses and other assets | 12.2 | (45.1 | ) | |||||
| Trade accounts payable | 87.5 | 41.3 | ||||||
| Other liabilities | 56.6 | 73.7 | ||||||
| Other, net | 16.8 | 20.0 | ||||||
| Net Cash Provided by Operating Activities | 661.4 | 317.4 | ||||||
| Cash Flow From Investing Activities: | ||||||||
| Capital expenditures (including instruments placed with or leased to customers) | (392.2 | ) | (353.5 | ) | ||||
| Acquisitions, net of cash acquired | (223.4 | ) | — | |||||
| Purchases of intangibles and other investments | (35.2 | ) | (18.2 | ) | ||||
| Purchase of debt security | (200.0 | ) | — | |||||
| Proceeds from disposition of businesses and assets | 141.4 | 1.4 | ||||||
| Net Cash Used in Investing Activities | (709.4 | ) | (370.3 | ) | ||||
| Cash Flow From Financing Activities: | ||||||||
| Issuance of long-term debt, net of fees paid | — | 691.8 | ||||||
| Repayment of long-term debt | — | (650.0 | ) | |||||
| Payment on early debt extinguishment | — | (39.8 | ) | |||||
| Other borrowings, net | (91.1 | ) | 74.6 | |||||
| Excess tax benefit from stock-based compensation arrangements | 9.3 | 1.4 | ||||||
| Proceeds from stock options exercised | 153.3 | 16.3 | ||||||
| Net Cash Provided by Financing Activities | 71.5 | 94.3 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (19.2 | ) | (15.4 | ) | ||||
| Net change in cash and cash equivalents | 4.3 | 26.0 | ||||||
| Cash and cash equivalents at beginning of year | 798.1 | 772.1 | ||||||
| Cash and cash equivalents at end of year | $ | 802.4 | $ | 798.1 | ||||
| Supplemental Cash Flow Information: | ||||||||
| Cash paid during the year- | ||||||||
| Interest | $ | 102.3 | $ | 94.4 | ||||
| Income taxes, net of refunds | $ | 49.8 | $ | 66.5 | ||||
| Accrued capital expenditures | $ | 36.6 | $ | 42.2 | ||||
| Three Months Ended December 31, | ||||||||||||||
| 2014 | 2013 | % Change at Actual Currency Rates | % Change at Constant Currency Rates(1) | |||||||||||
| Americas— | ||||||||||||||
| Specialty Injectable Pharmaceuticals | $ | 606.8 | $ | 572.6 | 6.0 |  % | 6.7 |  % | ||||||
| Medication Management | 174.2 | 179.5 | (3.0 | )% | (1.1 | )% | ||||||||
| Other Pharma | 130.1 | 104.8 | 24.1 |  % | 24.5 |  % | ||||||||
| Total Americas | 911.1 | 856.9 | 6.3 |  % | 7.3 |  % | ||||||||
| Europe, Middle East & Africa ("EMEA")— | ||||||||||||||
| Specialty Injectable Pharmaceuticals | 78.1 | 88.2 | (11.5 | )% | (3.4 | )% | ||||||||
| Medication Management | 25.1 | 28.6 | (12.2 | )% | (4.5 | )% | ||||||||
| Other Pharma | 28.3 | 21.9 | 29.2 |  % | 35.6 |  % | ||||||||
| Total EMEA | 131.5 | 138.7 | (5.2 | )% | 2.5 |  % | ||||||||
| Asia Pacific ("APAC")— | ||||||||||||||
| Specialty Injectable Pharmaceuticals | 67.9 | 71.9 | (5.6 | )% | 1.7 |  % | ||||||||
| Medication Management | 11.4 | 13.6 | (16.2 | )% | (11.8 | )% | ||||||||
| Other Pharma | 4.6 | 3.3 | 39.4 |  % | 39.4 |  % | ||||||||
| Total APAC | 83.9 | 88.8 | (5.5 | )% | 1.0 |  % | ||||||||
| Net Sales | $ | 1,126.5 | $ | 1,084.4 | 3.9 |  % | 6.2 |  % | ||||||
| Global— | ||||||||||||||
| Specialty Injectable Pharmaceuticals | $ | 752.8 | $ | 732.7 | 2.7 |  % | 5.0 |  % | ||||||
| Medication Management | 210.7 | 221.7 | (5.0 | )% | (2.2 | )% | ||||||||
| Other Pharma | 163.0 | 130.0 | 25.4 |  % | 26.8 |  % | ||||||||
| Net Sales | $ | 1,126.5 | $ | 1,084.4 | 3.9 |  % | 6.2 |  % | ||||||
| (1) | The Non-GAAP financial measures contained in this press release include comparisons at constant currency rates, which reflect comparative local currency balances at prior period foreign exchange rates. Hospira calculated these percentages by taking current period reported net sales less the respective prior period reported net sales, divided by the prior period reported net sales, all at the respective prior period's foreign exchange rates. This measure provides information on the change in net sales assuming that foreign currency exchange rates have not changed between the prior and the current period. Management believes the use of this measure aids in the understanding of our change in net sales without the impact of foreign currency and provides greater transparency into Hospira's results of operations. | |||||||
| Years Ended December 31, | ||||||||||||||||||||||||
| Reported | Adjusted(1)(3) | |||||||||||||||||||||||
| GAAP Net Sales 2014 | GAAP Net Sales 2013 | Adjusted Net Sales 2013(1)(3) | % Change at Actual Currency Rates | % Change at Constant Currency Rates(2) | % Change at Actual Currency Rates | % Change at Constant Currency Rates(2) | ||||||||||||||||||
| Americas— | ||||||||||||||||||||||||
|    Specialty Injectable Pharmaceuticals | $ | 2,432.6 | $ | 2,163.0 | $ | 2,163.0 | 12.5 | % | 13.2 | % | 12.5 |  % | 13.2 |  % | ||||||||||
|    Medication Management | 690.9 | 629.9 | 718.3 | 9.7 | % | 11.6 | % | (3.8 | )% | (2.2 | )% | |||||||||||||
|    Other Pharma | 481.6 | 382.9 | 382.9 | 25.8 | % | 26.2 | % | 25.8 |  % | 26.2 |  % | |||||||||||||
| Total Americas | 3,605.1 | 3,175.8 | 3,264.2 | 13.5 | % | 14.4 | % | 10.4 |  % | 11.3 |  % | |||||||||||||
| EMEA— | ||||||||||||||||||||||||
|    Specialty Injectable Pharmaceuticals | 335.6 | 332.9 | 332.9 | 0.8 | % | 0.7 | % | 0.8 |  % | 0.7 |  % | |||||||||||||
|    Medication Management | 104.3 | 97.8 | 111.0 | 6.6 | % | 6.4 | % | (6.0 | )% | (6.2 | )% | |||||||||||||
|    Other Pharma | 92.1 | 77.9 | 77.9 | 18.2 | % | 15.8 | % | 18.2 |  % | 15.8 |  % | |||||||||||||
| Total EMEA | 532.0 | 508.6 | 521.8 | 4.6 | % | 4.1 | % | 2.0 |  % | 1.5 |  % | |||||||||||||
| APAC— | ||||||||||||||||||||||||
|    Specialty Injectable Pharmaceuticals | 266.4 | 263.5 | 263.5 | 1.1 | % | 5.8 | % | 1.1 |  % | 5.8 |  % | |||||||||||||
|    Medication Management | 44.8 | 42.1 | 44.8 | 6.4 | % | 10.5 | % | — |  % | 3.8 |  % | |||||||||||||
|    Other Pharma | 15.4 | 12.8 | 12.8 | 20.3 | % | 20.3 | % | 20.3 |  % | 20.3 |  % | |||||||||||||
| Total APAC | 326.6 | 318.4 | 321.1 | 2.6 | % | 7.0 | % | 1.7 |  % | 6.1 |  % | |||||||||||||
| Net Sales | $ | 4,463.7 | $ | 4,002.8 | $ | 4,107.1 | 11.5 | % | 12.5 | % | 8.7 |  % | 9.7 |  % | ||||||||||
| Global— | ||||||||||||||||||||||||
|    Specialty Injectable Pharmaceuticals | $ | 3,034.6 | $ | 2,759.4 | $ | 2,759.4 | 10.0 | % | 11.0 | % | 10.0 |  % | 11.0 |  % | ||||||||||
|    Medication Management | 840.0 | 769.8 | 874.1 | 9.1 | % | 10.8 | % | (3.9 | )% | (2.4 | )% | |||||||||||||
|    Other Pharma | 589.1 | 473.6 | 473.6 | 24.4 | % | 24.3 | % | 24.4 |  % | 24.3 |  % | |||||||||||||
| Net Sales | $ | 4,463.7 | $ | 4,002.8 | $ | 4,107.1 | 11.5 | % | 12.5 | % | 8.7 |  % | 9.7 |  % | ||||||||||
| (1) | Adjusted Net sales for the year ended December 31, 2013 excludes charges of $104.3 million related to the Device Strategy. The Device Strategy charges are reported in the respective Medication Management Net sales by product line as follows: Americas-$88.4 million, EMEA-$13.2 million and APAC-$2.7 million. There were no adjustments included in GAAP Net sales for the year ended December 31, 2014. | |||||||||||||
| (2) | The Non-GAAP financial measures contained in this press release include comparisons at constant currency rates, which reflect comparative local currency balances at prior period foreign exchange rates. Hospira calculated these percentages by taking current period reported net sales less the respective prior period reported net sales, divided by the prior period reported net sales, all at the respective prior period's foreign exchange rates. This measure provides information on the change in net sales assuming that foreign currency exchange rates have not changed between the prior and the current period. Management believes the use of this measure aids in the understanding of our change in net sales without the impact of foreign currency and provides greater transparency into Hospira's results of operations. | |||||||||||||
| (3) | Adjusted financial measures exclude certain specified items as described and reconciled to comparable GAAP financial measures in the Reconciliation of GAAP to Non-GAAP Financial Measures contained in this press release. | |||||||||||||