Bio-Rad Reports Third-Quarter 2022 Financial Results
Bio-Rad Laboratories reported Q3 2022 net sales of $680.8 million, down 8.9% from Q3 2021. COVID-related revenue declined to $17 million from $57 million in the previous year. The Life Science segment saw a 14.9% decrease in net sales, while Clinical Diagnostics dipped 2.8%. The company posted a net loss of $164.2 million, or $5.52 per share, compared to net income of $3.9 billion or $129.96 per share in Q3 2021. The non-GAAP outlook for 2022 anticipates currency-neutral revenue growth at the high end of 1-2% guidance.
- Non-GAAP revenue growth expected at the high end of 1-2% for 2022.
- Non-GAAP diluted EPS for Q3 2022 was $2.60, despite a decrease from $3.71 in Q3 2021.
- Q3 2022 net sales decreased by 8.9%, driven by lower COVID-related sales.
- Net loss of $164.2 million for Q3 2022 compared to a net income of $3.9 billion in Q3 2021.
- Gross margin dropped to 54.9% from 58.6% in the prior year.
Third-quarter 2022 net sales were
Third-quarter 2022 gross margin was 54.9 percent compared to 58.6 percent for the third quarter of 2021 which included the benefit of the
Life Science segment net sales for the third quarter were
Income from operations for the third quarter of 2022 was
Net loss for the third quarter of 2022 was
The effective tax rate for the third quarter of 2022 was 21.5 percent, compared to 21.8 percent for the same period in 2021. The effective tax rate reported in Q3 of 2022 was primarily affected by an unrealized loss in equity securities, and the tax rate reported in Q3 of 2021 was primarily affected by an unrealized gain in equity securities.
“As expected, during the third quarter, sales of our COVID-related products continued to taper off,” said
GAAP Results |
||||
Q3 2022 |
Q3 2021 |
|||
Revenue (millions) |
|
|
||
Gross margin |
|
|
||
Operating margin |
|
|
||
Net income (loss) (millions) |
( |
|
||
Income (loss) per diluted share |
( |
|
||
Non-GAAP Results |
||||
Q3 2022 |
Q3 2021 |
|||
Revenue (millions) |
|
|
||
Gross margin |
|
|
||
Operating margin |
|
|
||
Net income (millions) |
|
|
||
Income per diluted share |
|
|
||
A reconciliation between GAAP operating results and non-GAAP operating results is provided following the financial statements that are part of this press release. Non-GAAP adjustments include amortization of purchased intangibles; acquisition-related expenses and benefits; restructuring, impairment charges and gains and losses from change in fair market value of equity securities and loan receivable; gains and losses on equity-method investments; significant litigation charges or benefits and legal costs; and discrete income tax events and the income tax effect on these non-GAAP adjustments.
Non-GAAP net income and non-GAAP diluted income per share (non-GAAP EPS) are non-GAAP measures that exclude certain items detailed later in this press release under the heading “Non-GAAP and Currency-Neutral Reporting.”
Non-GAAP net income for the third quarter of 2022 was
The non-GAAP effective tax rate for the third quarter of 2022 was 21.6 percent, compared to 18 percent for the same period in 2021. The higher tax rate in 2022 was driven by a geographical mix of earnings, as well as a decrease in compensation-related tax deductions.
The following table represents a reconciliation of Bio-Rad’s reported net income (loss) and diluted income (loss) per share to non-GAAP net income and non-GAAP diluted income per share for the three and nine months ended
In thousands, except per share data |
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
||||||||||||
GAAP net income (loss) |
$ |
(164,232 |
) |
$ |
3,928,033 |
|
$ |
(4,461,029 |
) |
$ |
5,819,561 |
|
||||
Legal settlements |
|
- |
|
|
(28,083 |
) |
|
- |
|
|
(28,619 |
) |
||||
Amortization of purchased intangibles |
|
6,234 |
|
|
7,097 |
|
|
18,835 |
|
|
21,032 |
|
||||
Legal matters |
|
(2 |
) |
|
2,325 |
|
|
2,066 |
|
|
15,501 |
|
||||
Acquisition related benefits |
|
- |
|
|
- |
|
|
- |
|
|
(40 |
) |
||||
Restructuring costs |
|
4,562 |
|
|
15 |
|
|
4,563 |
|
|
67,799 |
|
||||
(Gains) losses from change in fair market value of equity securities and loan receivable |
|
288,999 |
|
|
(4,868,659 |
) |
|
6,172,306 |
|
|
(7,078,753 |
) |
||||
Losses on equity-method investments |
|
6,554 |
|
|
1,899 |
|
|
9,177 |
|
|
5,579 |
|
||||
Other non-recurring items (2) (3) |
|
2,176 |
|
|
- |
|
|
6,146 |
|
|
- |
|
||||
Income tax effect of non-GAAP adjustments (1) |
|
(66,370 |
) |
|
1,069,577 |
|
|
(1,423,598 |
) |
|
1,554,100 |
|
||||
Non-GAAP net income |
$ |
77,921 |
|
$ |
112,204 |
|
$ |
328,466 |
|
$ |
376,160 |
|
||||
GAAP diluted income (loss) per share |
$ |
(5.52 |
) |
$ |
129.96 |
|
$ |
(149.60 |
) |
$ |
192.76 |
|
||||
Non-GAAP diluted income per share |
$ |
2.60 |
|
$ |
3.71 |
|
$ |
10.93 |
|
$ |
12.46 |
|
||||
(1) |
|
Excluded items identified in the reconciliation schedule are tax effected by application of a non-GAAP effective tax rate. The non-GAAP tax provision is adjusted for items, the nature of which and/or tax jurisdiction requires the application of a specific tax rate or treatment. |
(2) |
|
Incremental costs to comply with the |
(3) |
|
Gain from the release of an escrow for the sale of a division in 2020. |
2022 Financial Outlook
For the full-year 2022, the company continues to anticipate non-GAAP currency-neutral revenue growth to be at the high end of the prior 1.0 to 2.0 percent guidance, with COVID-related revenue now expected to be about
Use of Non-GAAP and Currency-Neutral Reporting
In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use certain non-GAAP financial measures, including non-GAAP net income and non-GAAP EPS, which exclude amortization of acquisition-related intangible assets, certain acquisition-related expenses and benefits, restructuring charges, asset impairment charges, gains and losses from change in fair market value of equity securities and loan receivable, gains and losses on equity-method investments, and significant legal-related charges or benefits and associated legal costs. Non-GAAP net income and non-GAAP EPS also exclude certain other gains and losses that are either isolated or cannot be expected to occur again with any predictability, tax provisions/benefits related to the previous items, and significant discrete tax events. We exclude the above items because they are outside of our normal operations and/or, in certain cases, are difficult to forecast accurately for future periods.
We utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of our business, in making operating decisions, forecasting and planning for future periods, and determining payments under compensation programs. We consider the use of the non-GAAP measures to be helpful in assessing the performance of the ongoing operation of our business. We believe that disclosing non-GAAP financial measures provides useful supplemental data that, while not a substitute for financial measures prepared in accordance with GAAP, allows for greater transparency in the review of our financial and operational performance. We also believe that disclosing non-GAAP financial measures provides useful information to investors and others in understanding and evaluating our operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies. More specifically, management adjusts for the excluded items for the following reasons:
Amortization of purchased intangible assets: we do not acquire businesses and assets on a predictable cycle. The amount of purchase price allocated to purchased intangible assets and the term of amortization can vary significantly and are unique to each acquisition or purchase. We believe that excluding amortization of purchased intangible assets allows the users of our financial statements to better review and understand the historic and current results of our operations, and also facilitates comparisons to peer companies.
Acquisition-related expenses and benefits: we incur expenses or benefits with respect to certain items associated with our acquisitions, such as transaction costs, professional fees for assistance with the transaction; valuation or integration costs; changes in the fair value of contingent consideration, gain or loss on settlement of pre-existing relationships with the acquired entity; or adjustments to purchase price. We exclude such expenses or benefits as they are related to acquisitions and have no direct correlation to the operation of our ongoing business.
Restructuring, impairment charges, and gains and losses from change in fair market value of equity securities and loan receivable, and gains and losses on equity-method investments: we incur restructuring and impairment charges on individual or groups of employed assets and charges and benefits arising from gains and losses from change in fair market value of equity securities and loan receivable, and gains and losses (including impairments) on equity-method investments, which arise from unforeseen circumstances and/or often occur outside of the ordinary course of our on-going business. Although these events are reflected in our GAAP financials, these unique transactions may limit the comparability of our ongoing operations with prior and future periods.
Significant litigation charges or benefits and legal costs: we may incur charges or benefits as well as legal costs in connection with litigation and other contingencies unrelated to our core operations. We exclude these charges or benefits, when significant, as well as legal costs associated with significant legal matters because we do not believe they are reflective of ongoing business and operating results.
Income tax expense: we estimate the tax effect of the excluded items identified above to determine a non-GAAP annual effective tax rate applied to the pretax amount in order to calculate the non-GAAP provision for income taxes. We also adjust for items for which the nature and/or tax jurisdiction requires the application of a specific tax rate or treatment.
From time to time in the future, there may be other items excluded if we believe that doing so is consistent with the goal of providing useful information to investors and management.
Percentage sales growth in currency-neutral amounts are calculated by translating prior period sales in each local currency using the current period’s monthly average foreign exchange rates for that currency and comparing that to current period sales.
There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact on our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP in
Conference Call and Webcast
Bio-Rad’s management will discuss the results for the third quarter ended
BIO-RAD is a trademark of
About Bio-Rad
Forward-Looking Statements
This release may be deemed to contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements we make regarding estimated future financial performance or results; for the remainder of the year, focusing on reducing the backlog while we continue to advance our strategic product and operational activities; and for the full-year 2022, continuing to anticipate non-GAAP currency-neutral revenue growth to be at the high end of the prior 1.0 to 2.0 percent guidance, with Covid-related revenue now expected to be about
| Condensed Consolidated Statements of Income (Loss) | |||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||
| Net sales | $ |
680,800 |
|
$ |
747,049 |
|
$ |
2,071,961 |
|
$ |
2,189,776 |
|
|||||
| Cost of goods sold |
|
307,008 |
|
|
309,614 |
|
|
898,628 |
|
|
950,116 |
|
|||||
| Gross profit |
|
373,792 |
|
|
437,435 |
|
|
1,173,333 |
|
|
1,239,660 |
|
|||||
| Selling, general and administrative expense |
|
211,047 |
|
|
216,150 |
|
|
617,371 |
|
|
655,428 |
|
|||||
| Research and development expense |
|
69,949 |
|
|
64,481 |
|
|
199,526 |
|
|
201,784 |
|
|||||
| Income from operations |
|
92,796 |
|
|
156,804 |
|
|
356,436 |
|
|
382,448 |
|
|||||
| Interest expense |
|
11,663 |
|
|
426 |
|
|
26,431 |
|
|
1,187 |
|
|||||
| Foreign currency exchange losses, net |
|
4,364 |
|
|
2,232 |
|
|
3,133 |
|
|
542 |
|
|||||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
288,999 |
|
|
(4,868,659 |
) |
|
6,172,306 |
|
|
(7,078,753 |
) |
|||||
| Other (income) expense, net |
|
(3,062 |
) |
|
579 |
|
|
(42,369 |
) |
|
(16,732 |
) |
|||||
| Income (loss) before income taxes |
|
(209,168 |
) |
|
5,022,226 |
|
|
(5,803,065 |
) |
|
7,476,204 |
|
|||||
| Benefit from (provision for) income taxes |
|
44,936 |
|
|
(1,094,193 |
) |
|
1,342,036 |
|
|
(1,656,643 |
) |
|||||
| Net income (loss) | $ |
(164,232 |
) |
$ |
3,928,033 |
|
$ |
(4,461,029 |
) |
$ |
5,819,561 |
|
|||||
| Basic earnings (loss) per share: | |||||||||||||||||
| Net income (loss) per basic share | $ |
(5.52 |
) |
$ |
131.75 |
|
$ |
(149.60 |
) |
$ |
195.29 |
|
|||||
| Weighted average common shares - basic |
|
29,733 |
|
|
29,814 |
|
|
29,819 |
|
|
29,800 |
|
|||||
| Diluted earnings (loss) per share: | |||||||||||||||||
| Net income (loss) per diluted share | $ |
(5.52 |
) |
$ |
129.96 |
|
$ |
(149.60 |
) |
$ |
192.76 |
|
|||||
| Weighted average common shares - diluted |
|
29,733 |
|
|
30,224 |
|
|
29,819 |
|
|
30,190 |
|
|||||
| Note: As a result of the net loss for the three and nine months ended |
|||||||||||||||||
| Condensed Consolidated Balance Sheets | |||||||
| (In thousands) | |||||||
2022 |
2021 |
||||||
| (Unaudited) | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ |
517,943 |
$ |
470,783 |
|||
| Short-term investments |
|
1,337,740 |
|
404,695 |
|||
| Accounts receivable, net |
|
432,302 |
|
423,537 |
|||
| Inventories, net |
|
685,850 |
|
572,239 |
|||
| Other current assets |
|
166,320 |
|
117,834 |
|||
| Total current assets |
|
3,140,155 |
|
1,989,088 |
|||
| Property, plant and equipment, net |
|
461,112 |
|
490,952 |
|||
| Operating lease right-of-use assets |
|
171,587 |
|
204,798 |
|||
|
399,589 |
|
347,343 |
||||
| Purchased intangibles, net |
|
325,076 |
|
253,939 |
|||
| Other investments |
|
7,459,169 |
|
14,387,006 |
|||
| Other assets |
|
101,774 |
|
102,669 |
|||
| Total assets | $ |
12,058,462 |
$ |
17,775,795 |
|||
| Current liabilities: | |||||||
| Accounts payable, accrued payroll and employee benefits | $ |
335,206 |
$ |
418,927 |
|||
| Current maturities of long-term debt |
|
448 |
|
489 |
|||
| Income and other taxes payable |
|
29,274 |
|
46,299 |
|||
| Other current liabilities |
|
205,749 |
|
215,223 |
|||
| Total current liabilities |
|
570,677 |
|
680,938 |
|||
| Long-term debt, net of current maturities |
|
1,197,272 |
|
10,514 |
|||
| Other long-term liabilities |
|
1,836,908 |
|
3,417,209 |
|||
| Total liabilities |
|
3,604,857 |
|
4,108,661 |
|||
| Total stockholders' equity |
|
8,453,605 |
|
13,667,134 |
|||
| Total liabilities and stockholders' equity | $ |
12,058,462 |
$ |
17,775,795 |
|||
| Condensed Consolidated Statements of Cash Flows | |||||||||
| (In thousands) | |||||||||
| (Unaudited) | |||||||||
| Nine Months Ended | |||||||||
|
2022 |
|
|
2021 |
|
||||
| Cash flows from operating activities: | |||||||||
| Cash received from customers | $ |
1,981,952 |
|
$ |
2,177,199 |
|
|||
| Cash paid to suppliers and employees |
|
(1,811,250 |
) |
|
(1,597,938 |
) |
|||
| Interest paid, net |
|
(23,974 |
) |
|
(1,848 |
) |
|||
| Income tax payments, net |
|
(137,863 |
) |
|
(103,902 |
) |
|||
| Other operating activities |
|
95,162 |
|
|
25,086 |
|
|||
| Net cash provided by operating activities |
|
104,027 |
|
|
498,597 |
|
|||
| Cash flows from investing activities: | |||||||||
| Payments for acquisitions |
|
(100,746 |
) |
|
- |
|
|||
| Payments for purchases of marketable securities and investments |
|
(1,807,148 |
) |
|
(460,061 |
) |
|||
| Proceeds from sales and maturities of marketable securities and investments |
|
835,366 |
|
|
307,618 |
|
|||
| Other investing activities |
|
(65,750 |
) |
|
(77,511 |
) |
|||
| Net cash used in investing activities |
|
(1,138,278 |
) |
|
(229,954 |
) |
|||
| Cash flows from financing activities: | |||||||||
| Proceeds from issuance of Notes, net of debt financing costs |
|
1,186,220 |
|
|
- |
|
|||
| Payments on long-term borrowings |
|
(367 |
) |
|
(1,645 |
) |
|||
| Other financing activities |
|
(125,658 |
) |
|
(58,419 |
) |
|||
| Net cash provided by (used in) financing activities |
|
1,060,195 |
|
|
(60,064 |
) |
|||
| Effect of foreign exchange rate changes on cash |
|
21,167 |
|
|
(11,174 |
) |
|||
| Net increase in cash, cash equivalents and restricted cash |
|
47,111 |
|
|
197,405 |
|
|||
| Cash, cash equivalents and restricted cash at beginning of period |
|
471,133 |
|
|
667,115 |
|
|||
| Cash, cash equivalents and restricted cash at end of period | $ |
518,244 |
|
$ |
864,520 |
|
|||
| Reconciliation of net income (loss) to net cash provided by operating activities: | |||||||||
| Net income (loss) | $ |
(4,461,029 |
) |
$ |
5,819,561 |
|
|||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||
| Depreciation and amortization |
|
97,345 |
|
|
100,075 |
|
|||
| Reduction in the carrying amount of right-of-use assets |
|
29,828 |
|
|
29,311 |
|
|||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
6,172,306 |
|
|
(7,078,753 |
) |
|||
| Changes in working capital |
|
(343,900 |
) |
|
(14,538 |
) |
|||
| Other |
|
(1,390,523 |
) |
|
1,642,941 |
|
|||
| Net cash provided by operating activities | $ |
104,027 |
|
$ |
498,597 |
|
|||
| Reconciliation of GAAP financial measures to non-GAAP financial measures | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use certain non-GAAP financial measures, including non-GAAP net income and non-GAAP diluted income per share (non-GAAP EPS), which exclude amortization of acquisition-related intangible assets; certain acquisition-related expenses and benefits; restructuring charges; asset impairment charges; gains and losses from change in fair market value of equity securities and loan receivable; gains and losses on equity-method investments; and significant legal-related charges or benefits and associated legal costs. Non-GAAP net income and non-GAAP EPS also exclude certain other gains and losses that are either isolated or cannot be expected to occur again with any predictability, tax provisions/benefits related to the previous items, and significant discrete tax events. We exclude the above items because they are outside of our normal operations and/or, in certain cases, are difficult to forecast accurately for future periods. | |||||||||||||||||||||||||||||
| We utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of our business, in making operating decisions, forecasting and planning for future periods, and determining payments under compensation programs. We consider the use of the non-GAAP measures to be helpful in assessing the performance of the ongoing operation of our business. We believe that disclosing non-GAAP financial measures provides useful supplemental data that, while not a substitute for financial measures prepared in accordance with GAAP, allows for greater transparency in the review of our financial and operational performance. We also believe that disclosing non-GAAP financial measures provides useful information to investors and others in understanding and evaluating our operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies. | |||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
| % of | % of | % of | % of | ||||||||||||||||||||||||||
|
2022 |
|
revenue |
|
2021 |
|
revenue |
|
2022 |
|
revenue |
|
2021 |
|
revenue | ||||||||||||||
| GAAP net sales | $ |
680,800 |
|
$ |
747,049 |
|
$ |
2,071,961 |
|
$ |
2,189,776 |
|
|||||||||||||||||
| Legal settlements |
|
- |
|
|
(31,843 |
) |
|
- |
|
|
(31,843 |
) |
|||||||||||||||||
| Non-GAAP net sales | $ |
680,800 |
|
$ |
715,206 |
|
$ |
2,071,961 |
|
$ |
2,157,933 |
|
|||||||||||||||||
| GAAP cost of goods sold | $ |
307,008 |
|
$ |
309,614 |
|
$ |
898,628 |
|
$ |
950,116 |
|
|||||||||||||||||
| Amortization of purchased intangibles |
|
(4,430 |
) |
|
(4,678 |
) |
|
(13,341 |
) |
|
(13,903 |
) |
|||||||||||||||||
| Legal settlements |
|
- |
|
|
(4,071 |
) |
|
- |
|
|
(3,535 |
) |
|||||||||||||||||
| Restructuring benefits (costs) |
|
(1,285 |
) |
|
(52 |
) |
|
(1,288 |
) |
|
(25,241 |
) |
|||||||||||||||||
| Non-GAAP cost of goods sold | $ |
301,293 |
|
$ |
300,813 |
|
$ |
883,999 |
|
$ |
907,437 |
|
|||||||||||||||||
| GAAP gross profit | $ |
373,792 |
|
54.9 |
% |
$ |
437,435 |
|
58.6 |
% |
$ |
1,173,333 |
|
56.6 |
% |
$ |
1,239,660 |
|
56.6 |
% |
|||||||||
| Amortization of purchased intangibles |
|
4,430 |
|
|
4,678 |
|
|
13,341 |
|
|
13,903 |
|
|||||||||||||||||
| Legal settlements |
|
- |
|
|
(27,772 |
) |
|
- |
|
|
(28,308 |
) |
|||||||||||||||||
| Restructuring (benefits) costs |
|
1,285 |
|
|
52 |
|
|
1,288 |
|
|
25,241 |
|
|||||||||||||||||
| Non-GAAP gross profit | $ |
379,507 |
|
55.7 |
% |
$ |
414,393 |
|
57.9 |
% |
$ |
1,187,962 |
|
57.3 |
% |
$ |
1,250,496 |
|
57.9 |
% |
|||||||||
| GAAP selling, general and administrative expense | $ |
211,047 |
|
$ |
216,150 |
|
$ |
617,371 |
|
$ |
655,428 |
|
|||||||||||||||||
| Amortization of purchased intangibles |
|
(1,804 |
) |
|
(2,419 |
) |
|
(5,494 |
) |
|
(7,129 |
) |
|||||||||||||||||
| Legal matters |
|
2 |
|
|
(2,325 |
) |
|
(2,066 |
) |
|
(15,501 |
) |
|||||||||||||||||
| Acquisition related benefits (costs) |
|
- |
|
|
- |
|
|
- |
|
|
40 |
|
|||||||||||||||||
| Restructuring benefits (costs) |
|
(2,782 |
) |
|
299 |
|
|
(2,945 |
) |
|
(27,507 |
) |
|||||||||||||||||
| Other non-recurring items (2) |
|
(2,176 |
) |
|
- |
|
|
(7,506 |
) |
|
- |
|
|||||||||||||||||
| Non-GAAP selling, general and administrative expense | $ |
204,287 |
|
$ |
211,705 |
|
$ |
599,360 |
|
$ |
605,331 |
|
|||||||||||||||||
| GAAP research and development expense | $ |
69,949 |
|
$ |
64,481 |
|
$ |
199,526 |
|
$ |
201,784 |
|
|||||||||||||||||
| Restructuring benefits (costs) |
|
(495 |
) |
|
(262 |
) |
|
(330 |
) |
|
(15,051 |
) |
|||||||||||||||||
| Non-GAAP research and development expense | $ |
69,454 |
|
$ |
64,219 |
|
$ |
199,196 |
|
$ |
186,733 |
|
|||||||||||||||||
| GAAP income from operations | $ |
92,796 |
|
13.6 |
% |
$ |
156,804 |
|
21.0 |
% |
$ |
356,436 |
|
17.2 |
% |
$ |
382,448 |
|
17.5 |
% |
|||||||||
| Legal settlements |
|
- |
|
|
(27,772 |
) |
|
- |
|
|
(28,308 |
) |
|||||||||||||||||
| Amortization of purchased intangibles |
|
6,234 |
|
|
7,097 |
|
|
18,835 |
|
|
21,032 |
|
|||||||||||||||||
| Legal matters |
|
(2 |
) |
|
2,325 |
|
|
2,066 |
|
|
15,501 |
|
|||||||||||||||||
| Acquisition related (benefits) costs |
|
- |
|
|
- |
|
|
- |
|
|
(40 |
) |
|||||||||||||||||
| Restructuring (benefits) costs |
|
4,562 |
|
|
15 |
|
|
4,563 |
|
|
67,799 |
|
|||||||||||||||||
| Other non-recurring items (2) |
|
2,176 |
|
|
- |
|
|
7,506 |
|
|
- |
|
|||||||||||||||||
| Non-GAAP income from operations | $ |
105,766 |
|
15.5 |
% |
$ |
138,469 |
|
19.4 |
% |
$ |
389,406 |
|
18.8 |
% |
$ |
458,432 |
|
21.2 |
% |
|||||||||
| GAAP (gains) losses from change in fair market value of equity securities and loan receivable | $ |
288,999 |
|
$ |
(4,868,659 |
) |
$ |
6,172,306 |
|
$ |
(7,078,753 |
) |
|||||||||||||||||
| Gains (losses) from change in fair market value of equity securities and loan receivable |
|
(288,999 |
) |
|
4,868,659 |
|
|
(6,172,306 |
) |
|
7,078,753 |
|
|||||||||||||||||
| Non-GAAP (gains) losses from change in fair market value of equity securities and loan receivable | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
|||||||||||||||||
| GAAP other (income) expense, net | $ |
(3,062 |
) |
$ |
579 |
|
$ |
(42,369 |
) |
$ |
(16,732 |
) |
|||||||||||||||||
| Gains (losses) on equity-method investments |
|
(6,554 |
) |
|
(1,899 |
) |
|
(9,177 |
) |
|
(5,579 |
) |
|||||||||||||||||
| Legal settlements |
|
- |
|
|
311 |
|
|
- |
|
|
311 |
|
|||||||||||||||||
| Other non-recurring items (3) |
|
- |
|
|
- |
|
|
1,360 |
|
|
- |
|
|||||||||||||||||
| Non-GAAP other (income) expense, net | $ |
(9,616 |
) |
$ |
(1,009 |
) |
$ |
(50,186 |
) |
$ |
(22,000 |
) |
|||||||||||||||||
| GAAP income (loss) before income taxes | $ |
(209,168 |
) |
$ |
5,022,226 |
|
$ |
(5,803,065 |
) |
$ |
7,476,204 |
|
|||||||||||||||||
| Legal settlements |
|
- |
|
|
(28,083 |
) |
|
- |
|
|
(28,619 |
) |
|||||||||||||||||
| Amortization of purchased intangibles |
|
6,234 |
|
|
7,097 |
|
|
18,835 |
|
|
21,032 |
|
|||||||||||||||||
| Legal matters |
|
(2 |
) |
|
2,325 |
|
|
2,066 |
|
|
15,501 |
|
|||||||||||||||||
| Acquisition related (benefits) costs |
|
- |
|
|
- |
|
|
- |
|
|
(40 |
) |
|||||||||||||||||
| Restructuring (benefits) costs |
|
4,562 |
|
|
15 |
|
|
4,563 |
|
|
67,799 |
|
|||||||||||||||||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
288,999 |
|
|
(4,868,659 |
) |
|
6,172,306 |
|
|
(7,078,753 |
) |
|||||||||||||||||
| (Gains) losses on equity-method investments |
|
6,554 |
|
|
1,899 |
|
|
9,177 |
|
|
5,579 |
|
|||||||||||||||||
| Other non-recurring items (2) (3) |
|
2,176 |
|
|
- |
|
|
6,146 |
|
|
- |
|
|||||||||||||||||
| Non-GAAP income before income taxes | $ |
99,355 |
|
$ |
136,820 |
|
$ |
410,028 |
|
$ |
478,703 |
|
|||||||||||||||||
| GAAP benefit from (provision for) income taxes | $ |
44,936 |
|
$ |
(1,094,193 |
) |
$ |
1,342,036 |
|
$ |
(1,656,643 |
) |
|||||||||||||||||
| Income tax effect of non-GAAP adjustments (1) |
|
(66,370 |
) |
|
1,069,577 |
|
|
(1,423,598 |
) |
|
1,554,100 |
|
|||||||||||||||||
| Non-GAAP provision for income taxes | $ |
(21,434 |
) |
$ |
(24,616 |
) |
$ |
(81,562 |
) |
$ |
(102,543 |
) |
|||||||||||||||||
| GAAP net income (loss) | $ |
(164,232 |
) |
-24.1 |
% |
$ |
3,928,033 |
|
525.8 |
% |
$ |
(4,461,029 |
) |
-215.3 |
% |
$ |
5,819,561 |
|
265.8 |
% |
|||||||||
| Legal settlements |
|
- |
|
|
(28,083 |
) |
|
- |
|
|
(28,619 |
) |
|||||||||||||||||
| Amortization of purchased intangibles |
|
6,234 |
|
|
7,097 |
|
|
18,835 |
|
|
21,032 |
|
|||||||||||||||||
| Legal matters |
|
(2 |
) |
|
2,325 |
|
|
2,066 |
|
|
15,501 |
|
|||||||||||||||||
| Acquisition related (benefits) costs |
|
- |
|
|
- |
|
|
- |
|
|
(40 |
) |
|||||||||||||||||
| Restructuring (benefits) costs |
|
4,562 |
|
|
15 |
|
|
4,563 |
|
|
67,799 |
|
|||||||||||||||||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
288,999 |
|
|
(4,868,659 |
) |
|
6,172,306 |
|
|
(7,078,753 |
) |
|||||||||||||||||
| (Gains) losses on equity-method investments |
|
6,554 |
|
|
1,899 |
|
|
9,177 |
|
|
5,579 |
|
|||||||||||||||||
| Other non-recurring items (2) (3) |
|
2,176 |
|
|
- |
|
|
6,146 |
|
|
- |
|
|||||||||||||||||
| Income tax effect of non-GAAP adjustments (1) |
|
(66,370 |
) |
|
1,069,577 |
|
|
(1,423,598 |
) |
|
1,554,100 |
|
|||||||||||||||||
| Non-GAAP net income | $ |
77,921 |
|
11.4 |
% |
$ |
112,204 |
|
15.7 |
% |
$ |
328,466 |
|
15.9 |
% |
$ |
376,160 |
|
17.4 |
% |
|||||||||
| GAAP diluted income (loss) per share | $ |
(5.52 |
) |
$ |
129.96 |
|
$ |
(149.60 |
) |
$ |
192.76 |
|
|||||||||||||||||
| Legal settlements |
|
- |
|
|
(0.93 |
) |
|
- |
|
|
(0.95 |
) |
|||||||||||||||||
| Amortization of purchased intangibles |
|
0.21 |
|
|
0.23 |
|
|
0.63 |
|
|
0.70 |
|
|||||||||||||||||
| Legal matters |
|
- |
|
|
0.08 |
|
|
0.07 |
|
|
0.51 |
|
|||||||||||||||||
| Acquisition related (benefits) costs |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||||||||||||||
| Restructuring (benefits) costs |
|
0.15 |
|
|
- |
|
|
0.15 |
|
|
2.25 |
|
|||||||||||||||||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
9.65 |
|
|
(161.09 |
) |
|
205.35 |
|
|
(234.47 |
) |
|||||||||||||||||
| (Gains) losses on equity-method investments |
|
0.22 |
|
|
0.06 |
|
|
0.31 |
|
|
0.18 |
|
|||||||||||||||||
| Other non-recurring items (2) (3) |
|
0.07 |
|
|
- |
|
|
0.20 |
|
|
- |
|
|||||||||||||||||
| Income tax effect of non-GAAP adjustments (1) |
|
(2.22 |
) |
|
35.40 |
|
|
(47.36 |
) |
|
51.48 |
|
|||||||||||||||||
| Add back anti-dilutive shares |
|
0.04 |
|
|
- |
|
|
1.18 |
|
|
- |
|
|||||||||||||||||
| Non-GAAP diluted income per share | $ |
2.60 |
|
$ |
3.71 |
|
$ |
10.93 |
|
$ |
12.46 |
|
|||||||||||||||||
| GAAP diluted weighted average shares used in per share calculation |
|
29,733 |
|
|
30,224 |
|
|
29,819 |
|
|
30,190 |
|
|||||||||||||||||
| Shares included in non-GAAP net income per share, but excluded from GAAP net loss per share as they would have been anti-dilutive |
|
218 |
|
|
- |
|
|
238 |
|
|
- |
|
|||||||||||||||||
| Non-GAAP diluted weighted average shares used in per share calculation |
|
29,951 |
|
|
30,224 |
|
|
30,057 |
|
|
30,190 |
|
|||||||||||||||||
| Reconciliation of Net income (loss) to adjusted EBITDA: | |||||||||||||||||||||||||||||
| GAAP net income (loss) | $ |
(164,232 |
) |
-24.1 |
% |
$ |
3,928,033 |
|
525.8 |
% |
$ |
(4,461,029 |
) |
-215.3 |
% |
$ |
5,819,561 |
|
265.8 |
% |
|||||||||
| Interest expense |
|
11,663 |
|
|
426 |
|
|
26,431 |
|
|
1,187 |
|
|||||||||||||||||
| (Benefit from) provision for income taxes |
|
(44,936 |
) |
|
1,094,193 |
|
|
(1,342,036 |
) |
|
1,656,643 |
|
|||||||||||||||||
| Depreciation and amortization |
|
32,720 |
|
|
33,687 |
|
|
97,345 |
|
|
100,075 |
|
|||||||||||||||||
| Foreign currency exchange losses, net |
|
4,364 |
|
|
2,232 |
|
|
3,133 |
|
|
542 |
|
|||||||||||||||||
| Other (income) expense, net |
|
(3,062 |
) |
|
579 |
|
|
(42,369 |
) |
|
(16,732 |
) |
|||||||||||||||||
| (Gains) losses from change in fair market value of equity securities and loan receivable |
|
288,999 |
|
|
(4,868,659 |
) |
|
6,172,306 |
|
|
(7,078,753 |
) |
|||||||||||||||||
| Dividend from Sartorius AG |
|
- |
|
|
- |
|
|
31,586 |
|
|
18,991 |
|
|||||||||||||||||
| Legal settlements (4) |
|
- |
|
|
(27,772 |
) |
|
- |
|
|
(28,308 |
) |
|||||||||||||||||
| Legal matters |
|
(2 |
) |
|
2,325 |
|
|
2,066 |
|
|
15,501 |
|
|||||||||||||||||
| Acquisition related (benefits) costs |
|
- |
|
|
- |
|
|
- |
|
|
(40 |
) |
|||||||||||||||||
| Restructuring (benefits) costs |
|
4,562 |
|
|
15 |
|
|
4,563 |
|
|
67,799 |
|
|||||||||||||||||
| Other non-recurring items (2) |
|
2,176 |
|
|
- |
|
|
7,506 |
|
|
- |
|
|||||||||||||||||
| Adjusted EBITDA | $ |
132,252 |
|
19.4 |
% |
$ |
165,059 |
|
23.1 |
% |
$ |
499,502 |
|
24.1 |
% |
$ |
556,466 |
|
25.8 |
% |
|||||||||
(1) |
Excluded items identified in the reconciliation schedule are tax effected by application of a non-GAAP effective tax rate. The non-GAAP tax provision is adjusted for items, the nature of which and/or tax jurisdiction requires the application of a specific tax rate or treatment. |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
(2) |
Incremental costs to comply with the |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
(3) |
Gain from the release of an escrow for the sale of a division in 2020. |
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
(4) |
Amount excludes interest income received in connection with legal settlements. |
||||||||||||||||||||||||||||
| 2022 Financial Outlook | |||||||||||||||||||||||||||||
| Forecasted non-GAAP operating margin excludes 86 basis points related to amortization of purchased intangibles. Forecasted non-GAAP operating margin does not reflect future gains and charges that are inherently difficult to predict and estimate due to their unknown timing, effect and/or significance, such as foreign currency fluctuations, future gains or losses associated with certain legal matters, acquisitions and restructuring activities. | |||||||||||||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20221027005978/en/
Investor Contact:
510-741-6104
ir@bio-rad.com
Media Contact:
510-741-6643
cc@bio-rad.com
Source:
FAQ
What were Bio-Rad's Q3 2022 revenue figures?
What is Bio-Rad's guidance for full-year 2022?
What was the net loss reported by Bio-Rad in Q3 2022?
How did COVID-related sales impact Bio-Rad's revenue in Q3 2022?
What were the gross margin figures for Bio-Rad in Q3 2022?
