PerkinElmer Announces Financial Results for the Third Quarter of 2022
PerkinElmer reported third quarter 2022 results, revealing a GAAP EPS from continuing operations of $0.55, down from $0.94 a year ago. Revenue decreased 17% year-over-year to $712 million, with pro forma revenue at $1.03 billion, reflecting a 12% organic growth excluding COVID-related impacts. The company anticipates fourth quarter revenue of approximately $0.73 billion and full year revenue of $3.30 billion. Adjusted EPS for the quarter was $1.51, compared to $2.31 last year. Challenges persist in the Diagnostics segment, which saw a 39% decline in revenue.
- Discovery & Analytical Solutions segment reported 51% revenue growth to $313 million.
- Pro forma adjusted operating income in this segment was $165 million, up from $95 million year-over-year.
- GAAP revenue decreased 17% to $712 million, compared to $861 million last year.
- Diagnostics segment revenue fell 39% to $399 million, with a 33% decline in organic growth.
-
Third quarter revenue of
$712 million -
Pro forma* total revenue of
$1,033 million 9% pro forma non-COVID organic growth -
Third quarter GAAP EPS from continuing operations of
$0.55 $1.51 - Initiates fourth quarter and updates full year pro forma guidance
The Company reported GAAP earnings per share from continuing operations of
Adjusted operating income from continuing operations was
Pro forma adjusted earnings per share for the quarter was
Adjustments for the Company's non-GAAP financial measures have been noted in the attached reconciliations.
*Pro forma information includes results from the Applied, Food and Enterprise Services (“AES”) businesses currently held for sale.
“It was great to see how we continued to execute at a high level across the company in the quarter, both operationally and financially,” said
Financial Overview by Reporting Segment for the Third Quarter
Discovery & Analytical Solutions Continuing Operations
-
Third quarter 2022 revenue was
$313 million $208 million 51% and organic revenue increased14% as compared to the same period a year ago. -
Third quarter 2022 operating income from continuing operations was
$33 million $(19) million -
Third quarter 2022 adjusted operating income was
$117 million $58 million
Discovery & Analytical Solutions Pro Forma* Operations
-
Third quarter 2022 pro forma revenue was
$633 million $513 million 23% and pro forma organic revenue increased12% as compared to the same period a year ago. -
Third quarter 2022 pro forma operating income was
$58 million $7 million -
Third quarter 2022 pro forma adjusted operating income was
$165 million $95 million
Diagnostics
-
Third quarter 2022 revenue was
$399 million $654 million 39% and organic revenue decreased33% as compared to the same period a year ago. -
Third quarter 2022 operating income from continuing operations was
$95 million $238 million -
Third quarter 2022 adjusted operating income was
$123 million $287 million
Initiates Fourth Quarter and Updates Full Year 2022 Guidance
For the fourth quarter of 2022, the Company forecasts total revenue from continuing operations of
For the full year 2022, the Company now forecasts total revenue from continuing operations of
The Company’s guidance for the fourth quarter and full year with respect to non-GAAP metrics cannot be reconciled to the closest GAAP measures without unreasonable effort due to the unpredictability of the amounts and timing of events affecting the items the Company excludes from these non-GAAP measures. The timing and amounts of such events and items could be material to the Company’s results prepared in accordance with GAAP.
Webcast Information
The Company will discuss its third quarter 2022 results and its outlook for business trends during a webcast on
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings announcement also contains non-GAAP financial measures. The reasons that we use these measures, a reconciliation of these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below following our GAAP financial statements.
Factors Affecting Future Performance
This press release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements relating to estimates and projections of future earnings per share, cash flow and revenue growth and other financial results, developments relating to our customers and end-markets, and plans concerning business development opportunities, acquisitions and divestitures. Words such as "believes," "intends," "anticipates," "plans," "expects," “estimates”, "projects," "forecasts," "will" and similar expressions, and references to guidance, are intended to identify forward-looking statements. Such statements are based on management's current assumptions and expectations and no assurances can be given that our assumptions or expectations will prove to be correct. A number of important risk factors could cause actual results to differ materially from the results described, implied or projected in any forward-looking statements. These factors include, without limitation: (1) markets into which we sell our products declining or not growing as anticipated; (2) the effect of the COVID-19 pandemic on our sales and operations; (3) fluctuations in the global economic and political environments; (4) our failure to introduce new products in a timely manner; (5) our ability to execute acquisitions and divestitures, such as the divestiture of the Applied, Food and Enterprise Services businesses, license technologies, or to successfully integrate acquired businesses and licensed technologies into our existing business or to make them profitable, or successfully divest businesses; (6) our ability to compete effectively; (7) fluctuation in our quarterly operating results and our ability to adjust our operations to address unexpected changes; (8) significant disruption in third-party package delivery and import/export services or significant increases in prices for those services; (9) disruptions in the supply of raw materials and supplies; (10) our ability to retain key personnel; (11) significant disruption in our information technology systems, or cybercrime; (12) our ability to realize the full value of our intangible assets; (13) our failure to adequately protect our intellectual property; (14) the loss of any of our licenses or licensed rights; (15) the manufacture and sale of products exposing us to product liability claims; (16) our failure to maintain compliance with applicable government regulations; (17) regulatory changes; (18) our failure to comply with healthcare industry regulations; (19) economic, political and other risks associated with foreign operations; (20) the United Kingdom’s withdrawal from the
About PerkinElmer
PerkinElmer is a leading, global provider of end-to-end solutions that help scientists, researchers and clinicians better diagnose disease, discover new and more personalized drugs, monitor the safety and quality of our food, and drive environmental and applied analysis excellence. With an 85-year legacy of advancing science and a mission of innovating for a healthier world, our dedicated team of more than 16,000 collaborates closely with commercial, government, academic and healthcare customers to deliver reagents, assays, instruments, automation, informatics and strategic services that accelerate workflows, deliver actionable insights and support improved decision making. We are also deeply committed to good corporate citizenship through our dynamic ESG and sustainability programs. The Company reported revenues of approximately
| CONDENSED CONSOLIDATED INCOME STATEMENTS | ||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
| (In thousands, except per share data) |
|
|
|
|
||||||||||||||
| Revenue | $ |
711,803 |
|
$ |
861,316 |
|
$ |
2,570,608 |
|
$ |
2,799,898 |
|
||||||
| Cost of revenue |
|
304,759 |
|
|
338,454 |
|
|
1,017,108 |
|
|
1,009,707 |
|
||||||
| Selling, general and administrative expenses |
|
239,969 |
|
|
275,869 |
|
|
765,746 |
|
|
681,311 |
|
||||||
| Research and development expenses |
|
53,521 |
|
|
49,421 |
|
|
167,081 |
|
|
139,753 |
|
||||||
| Restructuring and other, net |
|
2,774 |
|
|
2,011 |
|
|
15,443 |
|
|
10,517 |
|
||||||
| Operating income from continuing operations |
|
110,780 |
|
|
195,561 |
|
|
605,230 |
|
|
958,610 |
|
||||||
| Interest income |
|
(667 |
) |
|
(544 |
) |
|
(2,024 |
) |
|
(1,322 |
) |
||||||
| Interest expense |
|
25,931 |
|
|
43,531 |
|
|
81,447 |
|
|
74,407 |
|
||||||
| Change in fair value of financial securities |
|
5,106 |
|
|
19,365 |
|
|
14,321 |
|
|
(8,566 |
) |
||||||
| Other (income) expense, net |
|
(1,732 |
) |
|
(1,803 |
) |
|
(1,904 |
) |
|
(9,787 |
) |
||||||
| Income from continuing operations, before income taxes |
|
82,142 |
|
|
135,012 |
|
|
513,390 |
|
|
903,878 |
|
||||||
| Provision for income taxes |
|
12,634 |
|
|
27,381 |
|
|
98,211 |
|
|
198,531 |
|
||||||
| Income from continuing operations |
|
69,508 |
|
|
107,631 |
|
|
415,179 |
|
|
705,347 |
|
||||||
| Income from discontinued operations, before income taxes |
|
25,180 |
|
|
26,656 |
|
|
36,004 |
|
|
64,329 |
|
||||||
| Provision for income taxes on discontinued operations and dispositions |
|
9,341 |
|
|
6,549 |
|
|
9,662 |
|
|
16,703 |
|
||||||
| Income from discontinued operations and dispositions |
|
15,839 |
|
|
20,107 |
|
|
26,342 |
|
|
47,626 |
|
||||||
| Net income | $ |
85,347 |
|
$ |
127,738 |
|
$ |
441,521 |
|
$ |
752,973 |
|
||||||
| Diluted earnings per share: | ||||||||||||||||||
| Income from continuing operations | $ |
0.55 |
|
$ |
0.94 |
|
$ |
3.28 |
|
$ |
6.23 |
|
||||||
| Income from discontinued operations and dispositions |
|
0.13 |
|
|
0.17 |
|
|
0.21 |
|
|
0.42 |
|
||||||
| Net income | $ |
0.67 |
|
$ |
1.11 |
|
$ |
3.49 |
|
$ |
6.65 |
|
||||||
| Weighted average diluted shares of common stock outstanding |
|
126,540 |
|
|
115,022 |
|
|
126,544 |
|
|
113,307 |
|
||||||
| ABOVE PREPARED IN ACCORDANCE WITH GAAP | ||||||||||||||||||
| Additional Supplemental Information (1): | ||||||||||||||||||
| (per share, continuing operations) | ||||||||||||||||||
| GAAP EPS from continuing operations | $ |
0.55 |
|
$ |
0.94 |
|
$ |
3.28 |
|
$ |
6.23 |
|
||||||
| Amortization of intangible assets |
|
0.72 |
|
|
0.55 |
|
|
2.22 |
|
|
1.40 |
|
||||||
| Gain from debt extinguishment |
|
(0.00 |
) |
|
- |
|
|
(0.00 |
) |
|
- |
|
||||||
| Purchase accounting adjustments |
|
0.08 |
|
|
0.09 |
|
|
0.36 |
|
|
0.17 |
|
||||||
| Acquisition and divestiture-related costs |
|
0.07 |
|
|
0.61 |
|
|
0.20 |
|
|
0.64 |
|
||||||
| Change in fair value of financial securities |
|
0.04 |
|
|
0.17 |
|
|
0.11 |
|
|
(0.08 |
) |
||||||
| Asset impairment |
|
- |
|
|
0.03 |
|
|
- |
|
|
0.03 |
|
||||||
| Significant litigation matters and settlements |
|
0.00 |
|
|
- |
|
|
(0.00 |
) |
|
- |
|
||||||
| Disposition of businesses and assets, net |
|
- |
|
|
(0.02 |
) |
|
- |
|
|
(0.02 |
) |
||||||
| Restructuring and other, net |
|
0.02 |
|
|
0.02 |
|
|
0.12 |
|
|
0.09 |
|
||||||
| Tax on above items |
|
(0.24 |
) |
|
(0.31 |
) |
|
(0.77 |
) |
|
(0.49 |
) |
||||||
| Significant tax items |
|
(0.03 |
) |
|
(0.01 |
) |
|
(0.03 |
) |
|
0.12 |
|
||||||
| Adjusted EPS from Continuing Operations | $ |
1.21 |
|
$ |
2.07 |
|
$ |
5.50 |
|
$ |
8.10 |
|
||||||
| Adjusted EPS from AES | $ |
0.30 |
|
$ |
0.24 |
|
$ |
0.75 |
|
$ |
0.74 |
|
||||||
| Pro Forma Adjusted EPS including the results of AES | $ |
1.51 |
|
$ |
2.31 |
|
$ |
6.24 |
|
$ |
8.84 |
|
||||||
| (1) amounts may not sum due to rounding | ||||||||||||||||||
| REVENUE AND OPERATING INCOME (LOSS) | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| (In thousands, except percentages) | ||||||||||||||||||
| DAS | Reported revenue | $ | 312,783 |
|
$ | 207,511 |
|
$ | 945,484 |
|
$ | 577,371 |
|
|||||
| Purchase accounting adjustments | - |
|
- |
|
- |
|
1,849 |
|
||||||||||
| Adjusted revenue | 312,783 |
|
207,511 |
|
945,484 |
|
579,220 |
|
||||||||||
| Reported operating income (loss) from continued operations | 32,631 |
|
(19,263 |
) |
106,005 |
|
50,624 |
|
||||||||||
| OP% | 10.4 |
% |
-9.3 |
% |
11.2 |
% |
8.8 |
% |
||||||||||
| Amortization of intangible assets | 64,426 |
|
25,757 |
|
185,094 |
|
50,903 |
|
||||||||||
| Purchase accounting adjustments | 9,164 |
|
5,673 |
|
43,710 |
|
9,322 |
|
||||||||||
| Acquisition and divestiture-related costs | 8,475 |
|
44,409 |
|
11,746 |
|
46,498 |
|
||||||||||
| Significant litigation matters and settlements | 629 |
|
- |
|
(632 |
) |
- |
|
||||||||||
| Restructuring and other, net | 1,556 |
|
1,424 |
|
11,738 |
|
6,867 |
|
||||||||||
| Adjusted operating income | 116,881 |
|
58,000 |
|
357,661 |
|
164,214 |
|
||||||||||
| Adjusted OP% | 37.4 |
% |
28.0 |
% |
37.8 |
% |
28.4 |
% |
||||||||||
| Diagnostics | Reported revenue | 399,020 |
|
653,805 |
|
1,625,124 |
|
2,222,527 |
|
|||||||||
| Purchase accounting adjustments | 203 |
|
199 |
|
609 |
|
597 |
|
||||||||||
| Adjusted revenue | 399,223 |
|
654,004 |
|
1,625,733 |
|
2,223,124 |
|
||||||||||
| Reported operating income from continued operations | 94,654 |
|
237,903 |
|
553,898 |
|
965,650 |
|
||||||||||
| OP% | 23.7 |
% |
36.4 |
% |
34.1 |
% |
43.4 |
% |
||||||||||
| Amortization of intangible assets | 27,099 |
|
37,517 |
|
95,375 |
|
107,743 |
|
||||||||||
| Purchase accounting adjustments | 457 |
|
5,107 |
|
1,884 |
|
9,485 |
|
||||||||||
| Asset impairment | - |
|
3,868 |
|
- |
|
3,868 |
|
||||||||||
| Acquisition and divestiture-related costs | - |
|
2,023 |
|
14,119 |
|
7,833 |
|
||||||||||
| Restructuring and other, net | 1,218 |
|
587 |
|
3,705 |
|
3,650 |
|
||||||||||
| Adjusted operating income | 123,428 |
|
287,005 |
|
668,981 |
|
1,098,229 |
|
||||||||||
| Adjusted OP% | 30.9 |
% |
43.9 |
% |
41.1 |
% |
49.4 |
% |
||||||||||
| Corporate | Reported operating loss | (16,505 |
) |
(23,079 |
) |
(54,673 |
) |
(57,664 |
) |
|||||||||
| Continuing Operations | Reported revenue | $ | 711,803 |
|
$ | 861,316 |
|
$ | 2,570,608 |
|
$ | 2,799,898 |
|
|||||
| Purchase accounting adjustments | 203 |
|
199 |
|
609 |
|
2,446 |
|
||||||||||
| Adjusted revenue | 712,006 |
|
861,515 |
|
2,571,217 |
|
2,802,344 |
|
||||||||||
| Reported operating income from continued operations | 110,780 |
|
195,561 |
|
605,230 |
|
958,610 |
|
||||||||||
| OP% | 15.6 |
% |
22.7 |
% |
23.5 |
% |
34.2 |
% |
||||||||||
| Amortization of intangible assets | 91,525 |
|
63,274 |
|
280,469 |
|
158,646 |
|
||||||||||
| Purchase accounting adjustments | 9,621 |
|
10,780 |
|
45,594 |
|
18,807 |
|
||||||||||
| Acquisition and divestiture-related costs | 8,475 |
|
46,432 |
|
25,865 |
|
54,331 |
|
||||||||||
| Asset impairment | - |
|
3,868 |
|
- |
|
3,868 |
|
||||||||||
| Significant litigation matters and settlements | 629 |
|
- |
|
(632 |
) |
- |
|
||||||||||
| Restructuring and other, net | 2,774 |
|
2,011 |
|
15,443 |
|
10,517 |
|
||||||||||
| Adjusted operating income | $ | 223,804 |
|
$ | 321,926 |
|
$ | 971,969 |
|
$ | 1,204,779 |
|
||||||
| Adjusted OP% | 31.4 |
% |
37.4 |
% |
37.8 |
% |
43.0 |
% |
||||||||||
| REPORTED REVENUE AND REPORTED OPERATING INCOME (LOSS) PREPARED IN ACCORDANCE WITH GAAP | ||||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| (In thousands, except percentages) | ||||||||||||||||||
| DAS | Reported revenue | $ | 312,783 |
|
$ | 207,511 |
|
$ | 945,484 |
|
$ | 577,371 |
|
|||||
| Purchase accounting adjustments | - |
|
- |
|
- |
|
1,849 |
|
||||||||||
| Adjusted revenue | 312,783 |
|
207,511 |
|
945,484 |
|
579,220 |
|
||||||||||
| Reported operating income from continued operations | 32,631 |
|
(19,263 |
) |
106,005 |
|
50,624 |
|
||||||||||
| OP% | 10.4 |
% |
-9.3 |
% |
11.2 |
% |
8.8 |
% |
||||||||||
| Amortization of intangible assets | 64,426 |
|
25,757 |
|
185,094 |
|
50,903 |
|
||||||||||
| Purchase accounting adjustments | 9,164 |
|
5,673 |
|
43,710 |
|
9,322 |
|
||||||||||
| Acquisition and divestiture-related costs | 8,475 |
|
44,409 |
|
11,746 |
|
46,498 |
|
||||||||||
| Significant litigation matters and settlements | 629 |
|
- |
|
(632 |
) |
- |
|
||||||||||
| Restructuring and other, net | 1,556 |
|
1,424 |
|
11,738 |
|
6,867 |
|
||||||||||
| Adjusted operating income | 116,881 |
|
58,000 |
|
357,661 |
|
164,214 |
|
||||||||||
| Adjusted OP% | 37.4 |
% |
28.0 |
% |
37.8 |
% |
28.4 |
% |
||||||||||
| AES Discontinued Operations | Revenue in Discontinued Ops | 320,616 |
|
305,369 |
|
950,822 |
|
902,946 |
|
|||||||||
| Reported operating income in discontinued operations | 25,389 |
|
26,409 |
|
36,642 |
|
63,624 |
|
||||||||||
| OP% | 7.9 |
% |
8.6 |
% |
3.9 |
% |
7.0 |
% |
||||||||||
| Amortization of intangible assets | 2,387 |
|
7,680 |
|
16,984 |
|
26,026 |
|
||||||||||
| Acquisition and divestiture-related costs | 22,026 |
|
2,651 |
|
47,042 |
|
15,066 |
|
||||||||||
| Restructuring and other, net | 486 |
|
200 |
|
13,131 |
|
2,501 |
|
||||||||||
| Pro-Forma deprecation on assets held for sale | (2,363 |
) |
- |
|
(2,363 |
) |
- |
|
||||||||||
| Adjusted operating income of AES | 47,925 |
|
36,940 |
|
111,436 |
|
107,217 |
|
||||||||||
| Adjusted OP% | 14.9 |
% |
12.1 |
% |
11.7 |
% |
11.9 |
% |
||||||||||
| Pro Forma DAS | Revenue including AES | 633,399 |
|
512,880 |
|
1,896,306 |
|
1,480,317 |
|
|||||||||
| Purchase accounting adjustments | - |
|
- |
|
- |
|
1,849 |
|
||||||||||
| Adjusted revenue including AES | 633,399 |
|
512,880 |
|
1,896,306 |
|
1,482,166 |
|
||||||||||
| Operating income including AES | 58,020 |
|
7,146 |
|
142,647 |
|
114,248 |
|
||||||||||
| OP% | 9.2 |
% |
1.4 |
% |
7.5 |
% |
7.7 |
% |
||||||||||
| Amortization of intangible assets | 66,813 |
|
33,437 |
|
202,078 |
|
76,929 |
|
||||||||||
| Purchase accounting adjustments | 9,164 |
|
5,673 |
|
43,710 |
|
9,322 |
|
||||||||||
| Acquisition and divestiture-related costs | 30,501 |
|
47,060 |
|
58,788 |
|
61,564 |
|
||||||||||
| Significant litigation matters and settlements | 629 |
|
- |
|
(632 |
) |
- |
|
||||||||||
| Restructuring and other, net | 2,042 |
|
1,624 |
|
24,869 |
|
9,368 |
|
||||||||||
| Pro-Forma deprecation on assets held for sale | (2,363 |
) |
- |
|
(2,363 |
) |
- |
|
||||||||||
| Adjusted operating income including AES | 164,806 |
|
94,940 |
|
469,097 |
|
271,431 |
|
||||||||||
| Adjusted OP% | 26.0 |
% |
18.5 |
% |
24.7 |
% |
18.3 |
% |
||||||||||
| Diagnostics | Reported revenue | 399,020 |
|
653,805 |
|
1,625,124 |
|
2,222,527 |
|
|||||||||
| Purchase accounting adjustments | 203 |
|
199 |
|
609 |
|
597 |
|
||||||||||
| Adjusted revenue | 399,223 |
|
654,004 |
|
1,625,733 |
|
2,223,124 |
|
||||||||||
| Reported operating income from continued operations | 94,654 |
|
237,903 |
|
553,898 |
|
965,650 |
|
||||||||||
| OP% | 23.7 |
% |
36.4 |
% |
34.1 |
% |
43.4 |
% |
||||||||||
| Amortization of intangible assets | 27,099 |
|
37,517 |
|
95,375 |
|
107,743 |
|
||||||||||
| Purchase accounting adjustments | 457 |
|
5,107 |
|
1,884 |
|
9,485 |
|
||||||||||
| Asset impairment | - |
|
3,868 |
|
- |
|
3,868 |
|
||||||||||
| Acquisition and divestiture-related costs | - |
|
2,023 |
|
14,119 |
|
7,833 |
|
||||||||||
| Restructuring and other, net | 1,218 |
|
587 |
|
3,705 |
|
3,650 |
|
||||||||||
| Adjusted operating income | 123,428 |
|
287,005 |
|
668,981 |
|
1,098,229 |
|
||||||||||
| Adjusted OP% | 30.9 |
% |
43.9 |
% |
41.1 |
% |
49.4 |
% |
||||||||||
| Corporate | Reported operating loss | (16,505 |
) |
(23,079 |
) |
(54,673 |
) |
(57,664 |
) |
|||||||||
| Pro Forma Operating Results including AES | Revenue including AES | $ | 1,032,419 |
|
$ | 1,166,685 |
|
$ | 3,521,430 |
|
$ | 3,702,844 |
|
|||||
| Purchase accounting adjustments | 203 |
|
199 |
|
609 |
|
2,446 |
|
||||||||||
| Adjusted revenue including AES | 1,032,622 |
|
1,166,884 |
|
3,522,039 |
|
3,705,290 |
|
||||||||||
| Operating income including AES | 136,169 |
|
221,970 |
|
641,872 |
|
1,022,234 |
|
||||||||||
| OP% | 13.2 |
% |
19.0 |
% |
18.2 |
% |
27.6 |
% |
||||||||||
| Amortization of intangible assets | 93,912 |
|
70,954 |
|
297,453 |
|
184,672 |
|
||||||||||
| Purchase accounting adjustments | 9,621 |
|
10,780 |
|
45,594 |
|
18,807 |
|
||||||||||
| Acquisition and divestiture-related costs | 30,501 |
|
49,083 |
|
72,907 |
|
69,397 |
|
||||||||||
| Asset impairment | - |
|
3,868 |
|
- |
|
3,868 |
|
||||||||||
| Significant litigation matters and settlements | 629 |
|
- |
|
(632 |
) |
- |
|
||||||||||
| Restructuring and other, net | 3,260 |
|
2,211 |
|
28,574 |
|
13,018 |
|
||||||||||
| Pro-Forma deprecation on assets held for sale | (2,363 |
) |
- |
|
(2,363 |
) |
- |
|
||||||||||
| Adjusted operating income including AES | $ | 271,729 |
|
$ | 358,866 |
|
$ | 1,083,405 |
|
$ | 1,311,996 |
|
||||||
| Adjusted OP% | 26.3 |
% |
30.8 |
% |
30.8 |
% |
35.4 |
% |
||||||||||
| REPORTED REVENUE AND REPORTED OPERATING INCOME (LOSS) PREPARED IN ACCORDANCE WITH GAAP | ||||||||||||||||||
| (1) amounts may not sum due to rounding | ||||||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| (In thousands) | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ |
400,741 |
$ |
603,320 |
||
| Accounts receivable, net |
|
540,867 |
|
707,941 |
||
| Inventories, net |
|
378,256 |
|
425,890 |
||
| Other current assets |
|
138,867 |
|
148,255 |
||
| Current assets of discontinued operations |
|
1,657,749 |
|
555,374 |
||
| Total current assets |
|
3,116,480 |
|
2,440,780 |
||
| Property, plant and equipment, net |
|
460,397 |
|
485,531 |
||
| Operating lease right-of-use assets |
|
160,120 |
|
164,040 |
||
| Intangible assets, net |
|
3,401,143 |
|
3,821,847 |
||
|
6,373,327 |
|
6,627,119 |
|||
| Other assets, net |
|
312,297 |
|
312,887 |
||
| Long-term assets of discontinued operations |
|
- |
|
1,148,350 |
||
| Total assets | $ |
13,823,764 |
$ |
15,000,554 |
||
| Current liabilities: | ||||||
| Current portion of long-term debt | $ |
503,549 |
$ |
4,240 |
||
| Accounts payable |
|
275,824 |
|
324,811 |
||
| Accrued expenses and other current liabilities |
|
471,570 |
|
728,445 |
||
| Current liabilities of discontinued operations |
|
234,788 |
|
156,248 |
||
| Total current liabilities |
|
1,485,731 |
|
1,213,744 |
||
| Long-term debt |
|
3,898,267 |
|
4,979,737 |
||
| Long-term liabilities |
|
1,231,724 |
|
1,413,196 |
||
| Operating lease liabilities |
|
142,842 |
|
147,395 |
||
| Long-term liabilities of discontinued operations |
|
- |
|
105,237 |
||
| Total liabilities |
|
6,758,564 |
|
7,859,309 |
||
| Total stockholders' equity |
|
7,065,200 |
|
7,141,245 |
||
| Total liabilities and stockholders' equity | $ |
13,823,764 |
$ |
15,000,554 |
||
| PREPARED IN ACCORDANCE WITH GAAP | ||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
| Operating activities: | ||||||||||||||||
| Net income | $ |
85,347 |
|
$ |
127,738 |
|
$ |
441,521 |
|
$ |
752,973 |
|
||||
| Income from discontinued operations and dispositions, net of income taxes |
|
(15,839 |
) |
|
(20,107 |
) |
|
(26,342 |
) |
|
(47,626 |
) |
||||
| Income from continuing operations |
|
69,508 |
|
|
107,631 |
|
|
415,179 |
|
|
705,347 |
|
||||
| Adjustments to reconcile income from continuing operations to net cash provided by continuing operations: | ||||||||||||||||
| Stock-based compensation |
|
10,112 |
|
|
5,835 |
|
|
39,776 |
|
|
16,718 |
|
||||
| Restructuring and other, net |
|
2,774 |
|
|
2,011 |
|
|
15,443 |
|
|
10,517 |
|
||||
| Depreciation and amortization |
|
104,736 |
|
|
76,146 |
|
|
322,766 |
|
|
197,386 |
|
||||
| Change in fair value of contingent consideration |
|
(2,132 |
) |
|
1,076 |
|
|
(769 |
) |
|
1,553 |
|
||||
| Amortization of deferred debt financing costs and accretion of discounts |
|
2,194 |
|
|
1,500 |
|
|
6,046 |
|
|
3,224 |
|
||||
| Change in fair value of financial securities |
|
5,106 |
|
|
19,365 |
|
|
14,321 |
|
|
(8,566 |
) |
||||
| Debt extinguishment income |
|
(580 |
) |
|
- |
|
|
(92 |
) |
|
- |
|
||||
| Amortization of acquired inventory revaluation |
|
11,315 |
|
|
9,425 |
|
|
45,039 |
|
|
14,728 |
|
||||
| Gain on disposition of businesses and assets, net |
|
- |
|
|
(1,970 |
) |
|
- |
|
|
(1,970 |
) |
||||
| Asset impairment |
|
- |
|
|
3,868 |
|
|
- |
|
|
3,868 |
|
||||
| Changes in assets and liabilities which provided (used) cash, excluding effects from companies acquired: | ||||||||||||||||
| Accounts receivable, net |
|
28,637 |
|
|
87,718 |
|
|
93,092 |
|
|
224,162 |
|
||||
| Inventories |
|
(19,996 |
) |
|
7,796 |
|
|
(61,632 |
) |
|
14,683 |
|
||||
| Accounts payable |
|
(16,429 |
) |
|
(9,358 |
) |
|
(24,314 |
) |
|
(40,009 |
) |
||||
| Accrued expenses and other |
|
(72,496 |
) |
|
(20,787 |
) |
|
(338,223 |
) |
|
(168,949 |
) |
||||
| Net cash provided by operating activities of continuing operations |
|
122,749 |
|
|
290,256 |
|
|
526,632 |
|
|
972,692 |
|
||||
| Net cash provided by operating activities of discontinued operations |
|
37,205 |
|
|
23,539 |
|
|
14,020 |
|
|
102,466 |
|
||||
| Net cash provided by operating activities |
|
159,954 |
|
|
313,795 |
|
|
540,652 |
|
|
1,075,158 |
|
||||
| Investing activities: | ||||||||||||||||
| Capital expenditures |
|
(13,095 |
) |
|
(26,365 |
) |
|
(59,502 |
) |
|
(59,066 |
) |
||||
| Purchases of investments |
|
(17,765 |
) |
|
(4,623 |
) |
|
(45,010 |
) |
|
(19,130 |
) |
||||
| Proceeds from notes receivables |
|
8,890 |
|
|
- |
|
|
8,890 |
|
|
- |
|
||||
| Proceeds from disposition of businesses and assets |
|
4,610 |
|
|
1,460 |
|
|
5,664 |
|
|
1,460 |
|
||||
| Cash paid for acquisitions, net of cash acquired |
|
(1,884 |
) |
|
(3,264,981 |
) |
|
(7,768 |
) |
|
(3,967,678 |
) |
||||
| Net cash used in investing activities of continuing operations |
|
(19,244 |
) |
|
(3,294,509 |
) |
|
(97,726 |
) |
|
(4,044,414 |
) |
||||
| Net cash used in investing activities of discontinued operations |
|
(3,263 |
) |
|
(6,419 |
) |
|
(9,441 |
) |
|
(8,393 |
) |
||||
| Net cash used in investing activities |
|
(22,507 |
) |
|
(3,300,928 |
) |
|
(107,167 |
) |
|
(4,052,807 |
) |
||||
| Financing Activities: | ||||||||||||||||
| Payments on borrowings |
|
- |
|
|
(427,580 |
) |
|
(220,000 |
) |
|
(1,191,125 |
) |
||||
| Proceeds from borrowings |
|
- |
|
|
415,282 |
|
|
220,000 |
|
|
1,144,282 |
|
||||
| Payments of term loan |
|
(50,000 |
) |
|
- |
|
|
(500,000 |
) |
|
- |
|
||||
| Proceeds from term loan |
|
- |
|
|
500,000 |
|
|
- |
|
|
500,000 |
|
||||
| Payments of senior debt |
|
(7,472 |
) |
|
- |
|
|
(7,472 |
) |
|
(339,605 |
) |
||||
| Proceeds from sale of senior debt |
|
- |
|
|
2,286,239 |
|
|
- |
|
|
3,086,095 |
|
||||
| Payments of debt financing costs |
|
- |
|
|
(22,741 |
) |
|
- |
|
|
(30,983 |
) |
||||
| Settlement of cash flow hedges |
|
- |
|
|
4,477 |
|
|
(762 |
) |
|
(1,459 |
) |
||||
| Net payments on other credit facilities |
|
343 |
|
|
(905 |
) |
|
(487 |
) |
|
(12,731 |
) |
||||
| Proceeds from issuance of common stock under stock plans |
|
413 |
|
|
8,575 |
|
|
6,254 |
|
|
22,760 |
|
||||
| Purchases of common stock |
|
(89 |
) |
|
(89 |
) |
|
(56,137 |
) |
|
(73,013 |
) |
||||
| Dividends paid |
|
(8,835 |
) |
|
(7,842 |
) |
|
(26,502 |
) |
|
(23,539 |
) |
||||
| Net cash (used in) provided by financing activities of continuing operations |
|
(65,640 |
) |
|
2,755,416 |
|
|
(585,106 |
) |
|
3,080,682 |
|
||||
| Net cash (used in) provided by financing activities of discontinued operations |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
| Net cash (used in) provided by financing activities |
|
(65,640 |
) |
|
2,755,416 |
|
|
(585,106 |
) |
|
3,080,682 |
|
||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(17,427 |
) |
|
(5,925 |
) |
|
(51,404 |
) |
|
(16,584 |
) |
||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
54,380 |
|
|
(237,642 |
) |
|
(203,025 |
) |
|
86,449 |
|
||||
| Cash, cash equivalents, and restricted cash at beginning of period |
|
361,932 |
|
|
726,704 |
|
|
619,337 |
|
|
402,613 |
|
||||
| Cash, cash equivalents, and restricted cash at end of period | $ |
416,312 |
|
$ |
489,062 |
|
$ |
416,312 |
|
$ |
489,062 |
|
||||
| Supplemental disclosure of cash flow information: | ||||||||||||||||
| Reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total shown in the consolidated statements of cash flows: | ||||||||||||||||
| Cash and cash equivalents | $ |
400,741 |
|
$ |
472,374 |
|
$ |
400,741 |
|
$ |
472,374 |
|
||||
| Restricted cash included in other current assets |
|
284 |
|
|
1,689 |
|
|
284 |
|
|
1,689 |
|
||||
| Restricted cash included in other assets |
|
288 |
|
|
- |
|
|
288 |
|
|
- |
|
||||
| Cash and cash equivalents included in current assets of discontinued operations |
|
14,999 |
|
|
14,999 |
|
|
14,999 |
|
|
14,999 |
|
||||
| Total cash, cash equivalents and restricted cash | $ |
416,312 |
|
$ |
489,062 |
|
$ |
416,312 |
|
$ |
489,062 |
|
||||
| PREPARED IN ACCORDANCE WITH GAAP | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | ||||||||||||||
| (In millions, except per share data and percentages) | PKI | |||||||||||||
Three Months Ended |
||||||||||||||
|
|
|||||||||||||
| Adjusted revenue: | ||||||||||||||
| Revenue | $ |
711.8 |
|
$ |
861.3 |
|
||||||||
| Purchase accounting adjustments |
|
0.2 |
|
|
0.2 |
|
||||||||
| Adjusted revenue | $ |
712.0 |
|
$ |
861.5 |
|
||||||||
| Adjusted gross margin: | ||||||||||||||
| Gross margin | $ |
407.0 |
|
57.2 |
% |
$ |
522.9 |
|
60.7 |
% |
||||
| Amortization of intangible assets |
|
35.3 |
|
5.0 |
% |
|
28.5 |
|
3.3 |
% |
||||
| Purchase accounting adjustments |
|
11.7 |
|
1.6 |
% |
|
9.6 |
|
1.1 |
% |
||||
| Acquisition and divestiture-related costs |
|
1.5 |
|
0.2 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted gross margin | $ |
455.5 |
|
64.0 |
% |
$ |
560.9 |
|
65.1 |
% |
||||
| Adjusted SG&A: | ||||||||||||||
| SG&A | $ |
240.0 |
|
33.7 |
% |
$ |
275.9 |
|
32.0 |
% |
||||
| Amortization of intangible assets |
|
(56.2 |
) |
-7.9 |
% |
|
(34.8 |
) |
-4.0 |
% |
||||
| Purchase accounting adjustments |
|
2.1 |
|
0.3 |
% |
|
(1.2 |
) |
-0.1 |
% |
||||
| Acquisition and divestiture-related costs |
|
(5.7 |
) |
-0.8 |
% |
|
(46.4 |
) |
-5.4 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
(3.9 |
) |
-0.4 |
% |
||||
| Significant litigation matters and settlements |
|
(0.6 |
) |
-0.1 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted SG&A | $ |
179.6 |
|
25.2 |
% |
$ |
189.6 |
|
22.0 |
% |
||||
| Adjusted R&D: | ||||||||||||||
| R&D | $ |
53.5 |
|
7.5 |
% |
$ |
49.4 |
|
5.7 |
% |
||||
| Purchase accounting adjustments |
|
(0.1 |
) |
0.0 |
% |
|
- |
|
0.0 |
% |
||||
| Acquisition and divestiture-related costs |
|
(1.3 |
) |
-0.2 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted R&D | $ |
52.2 |
|
7.3 |
% |
$ |
49.4 |
|
5.7 |
% |
||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
110.8 |
|
15.6 |
% |
$ |
195.6 |
|
22.7 |
% |
||||
| Amortization of intangible assets |
|
91.5 |
|
12.9 |
% |
|
63.3 |
|
7.3 |
% |
||||
| Purchase accounting adjustments |
|
9.6 |
|
1.4 |
% |
|
10.8 |
|
1.3 |
% |
||||
| Acquisition and divestiture-related costs |
|
8.5 |
|
1.2 |
% |
|
46.4 |
|
5.4 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
3.9 |
|
0.4 |
% |
||||
| Significant litigation matters and settlements |
|
0.6 |
|
0.1 |
% |
|
- |
|
0.0 |
% |
||||
| Restructuring and other, net |
|
2.8 |
|
0.4 |
% |
|
2.0 |
|
0.2 |
% |
||||
| Adjusted operating income | $ |
223.8 |
|
31.4 |
% |
$ |
321.9 |
|
37.4 |
% |
||||
| PKI | ||||||||||||||
Three Months Ended |
||||||||||||||
|
|
|||||||||||||
| Adjusted EPS: | ||||||||||||||
| GAAP EPS | $ |
0.67 |
|
$ |
1.11 |
|
||||||||
| Discontinued operations, net of income taxes |
|
0.13 |
|
|
0.17 |
|
||||||||
| GAAP EPS from continuing operations |
|
0.55 |
|
|
0.94 |
|
||||||||
| Amortization of intangible assets |
|
0.72 |
|
|
0.55 |
|
||||||||
| Debt extinguishment costs |
|
(0.00 |
) |
|
- |
|
||||||||
| Purchase accounting adjustments |
|
0.08 |
|
|
0.09 |
|
||||||||
| Acquisition and divestiture-related costs |
|
0.07 |
|
|
0.61 |
|
||||||||
| Change in fair value of financial securities |
|
0.04 |
|
|
0.17 |
|
||||||||
| Asset impairment |
|
- |
|
|
0.03 |
|
||||||||
| Significant litigation matters and settlements |
|
0.00 |
|
|
- |
|
||||||||
| Disposition of businesses and assets, net |
|
- |
|
|
(0.02 |
) |
||||||||
| Restructuring and other, net |
|
0.02 |
|
|
0.02 |
|
||||||||
| Tax on above items |
|
(0.24 |
) |
|
(0.31 |
) |
||||||||
| Significant tax items |
|
(0.03 |
) |
|
(0.01 |
) |
||||||||
| Adjusted EPS | $ |
1.21 |
|
$ |
2.07 |
|
||||||||
| GAAP EPS from discontinued operations |
|
0.13 |
|
|
0.17 |
|
||||||||
| Amortization of intangible assets included in discontinued operations |
|
0.02 |
|
|
0.07 |
|
||||||||
| Acquisition and divestiture-related costs included in discontinued operations |
|
0.17 |
|
|
0.02 |
|
||||||||
| Restructuring and other, net included in discontinued operations |
|
0.00 |
|
|
0.00 |
|
||||||||
| Pro Forma depreciation expense on assets held for sale |
|
(0.02 |
) |
|
- |
|
||||||||
| Tax on above items |
|
(0.00 |
) |
|
(0.02 |
) |
||||||||
| Less non-AES income tax items in discontinued operations |
|
0.00 |
|
|
0.00 |
|
||||||||
| Adjusted EPS from AES | $ |
0.30 |
|
$ |
0.24 |
|
||||||||
| Pro Forma Adjusted EPS including the results of AES | $ |
1.51 |
|
$ |
2.31 |
|
||||||||
| DAS | ||||||||||||||
Three Months Ended |
||||||||||||||
|
|
|||||||||||||
| Revenue | $ |
312.8 |
|
$ |
207.5 |
|
||||||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
32.6 |
|
10.4 |
% |
$ |
(19.3 |
) |
-9.3 |
% |
||||
| Amortization of intangible assets |
|
64.4 |
|
20.6 |
% |
|
25.8 |
|
12.4 |
% |
||||
| Purchase accounting adjustments |
|
9.2 |
|
2.9 |
% |
|
5.7 |
|
2.7 |
% |
||||
| Acquisition and divestiture-related costs |
|
8.5 |
|
2.7 |
% |
|
44.4 |
|
21.4 |
% |
||||
| Significant litigation matters and settlements |
|
0.6 |
|
0.2 |
% |
|
- |
|
0.0 |
% |
||||
| Restructuring and other, net |
|
1.6 |
|
0.5 |
% |
|
1.4 |
|
0.7 |
% |
||||
| Adjusted operating income | $ |
116.9 |
|
37.4 |
% |
$ |
58.0 |
|
28.0 |
% |
||||
| Diagnostics | ||||||||||||||
Three Months Ended |
||||||||||||||
|
|
|||||||||||||
| Adjusted revenue: | ||||||||||||||
| Revenue | $ |
399.0 |
|
$ |
653.8 |
|
||||||||
| Purchase accounting adjustments |
|
0.2 |
|
|
0.2 |
|
||||||||
| Adjusted revenue | $ |
399.2 |
|
$ |
654.0 |
|
||||||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
94.7 |
|
23.7 |
% |
$ |
237.9 |
|
36.4 |
% |
||||
| Amortization of intangible assets |
|
27.1 |
|
6.8 |
% |
|
37.5 |
|
5.7 |
% |
||||
| Purchase accounting adjustments |
|
0.5 |
|
0.1 |
% |
|
5.1 |
|
0.8 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
3.9 |
|
0.6 |
% |
||||
| Acquisition and divestiture-related costs |
|
- |
|
0.0 |
% |
|
2.0 |
|
0.3 |
% |
||||
| Restructuring and other, net |
|
1.2 |
|
0.3 |
% |
|
0.6 |
|
0.1 |
% |
||||
| Adjusted operating income | $ |
123.4 |
|
30.9 |
% |
$ |
287.0 |
|
43.9 |
% |
||||
| (1) amounts may not sum due to rounding | ||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | ||||||||||||||
| (In millions, except per share data and percentages) | PKI | |||||||||||||
Nine Months Ended |
||||||||||||||
| Adjusted revenue: | ||||||||||||||
| Revenue | $ |
2,570.6 |
|
$ |
2,799.9 |
|
||||||||
| Purchase accounting adjustments |
|
0.6 |
|
|
2.4 |
|
||||||||
| Adjusted revenue | $ |
2,571.2 |
|
$ |
2,802.3 |
|
||||||||
| Adjusted gross margin: | ||||||||||||||
| Gross margin | $ |
1,553.5 |
|
60.4 |
% |
$ |
1,790.2 |
|
63.9 |
% |
||||
| Amortization of intangible assets |
|
107.1 |
|
4.2 |
% |
|
64.3 |
|
2.3 |
% |
||||
| Purchase accounting adjustments |
|
46.1 |
|
1.8 |
% |
|
17.2 |
|
0.6 |
% |
||||
| Acquisition and divestiture-related costs |
|
4.7 |
|
0.2 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted gross margin | $ |
1,711.3 |
|
66.6 |
% |
$ |
1,871.7 |
|
66.8 |
% |
||||
| Adjusted SG&A: | ||||||||||||||
| SG&A | $ |
765.7 |
|
29.8 |
% |
$ |
681.3 |
|
24.3 |
% |
||||
| Amortization of intangible assets |
|
(173.4 |
) |
-6.7 |
% |
|
(94.3 |
) |
-3.4 |
% |
||||
| Purchase accounting adjustments |
|
0.6 |
|
0.0 |
% |
|
(1.6 |
) |
-0.1 |
% |
||||
| Acquisition and divestiture-related costs |
|
(17.1 |
) |
-0.7 |
% |
|
(54.3 |
) |
-1.9 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
(3.9 |
) |
-0.1 |
% |
||||
| Significant litigation matters and settlements |
|
0.6 |
|
0.0 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted SG&A | $ |
576.5 |
|
22.4 |
% |
$ |
527.1 |
|
18.8 |
% |
||||
| Adjusted R&D: | ||||||||||||||
| R&D | $ |
167.1 |
|
6.5 |
% |
$ |
139.8 |
|
5.0 |
% |
||||
| Purchase accounting adjustments |
|
(0.2 |
) |
0.0 |
% |
|
- |
|
0.0 |
% |
||||
| Acquisition and divestiture-related costs |
|
(4.1 |
) |
-0.2 |
% |
|
- |
|
0.0 |
% |
||||
| Adjusted R&D | $ |
162.8 |
|
6.3 |
% |
$ |
139.8 |
|
5.0 |
% |
||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
605.2 |
|
23.5 |
% |
$ |
958.6 |
|
34.2 |
% |
||||
| Amortization of intangible assets |
|
280.5 |
|
10.9 |
% |
|
158.6 |
|
5.7 |
% |
||||
| Purchase accounting adjustments |
|
45.6 |
|
1.8 |
% |
|
18.8 |
|
0.7 |
% |
||||
| Acquisition and divestiture-related costs |
|
25.9 |
|
1.0 |
% |
|
54.3 |
|
1.9 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
3.9 |
|
0.1 |
% |
||||
| Significant litigation matters and settlements |
|
(0.6 |
) |
0.0 |
% |
|
- |
|
0.0 |
% |
||||
| Restructuring and other, net |
|
15.4 |
|
0.6 |
% |
|
10.5 |
|
0.4 |
% |
||||
| Adjusted operating income | $ |
972.0 |
|
37.8 |
% |
$ |
1,204.8 |
|
43.0 |
% |
||||
| PKI | ||||||||||||||
Nine Months Ended |
||||||||||||||
| Adjusted EPS: | ||||||||||||||
| GAAP EPS | $ |
3.49 |
|
$ |
6.65 |
|
||||||||
| Discontinued operations |
|
0.21 |
|
|
0.42 |
|
||||||||
| GAAP EPS from continuing operations |
|
3.28 |
|
|
6.23 |
|
||||||||
| Amortization of intangible assets |
|
2.22 |
|
|
1.40 |
|
||||||||
| Debt extinguishment costs |
|
(0.00 |
) |
|
- |
|
||||||||
| Purchase accounting adjustments |
|
0.36 |
|
|
0.17 |
|
||||||||
| Acquisition and divestiture-related costs |
|
0.20 |
|
|
0.64 |
|
||||||||
| Change in fair value of financial securities |
|
0.11 |
|
|
(0.08 |
) |
||||||||
| Asset impairment |
|
- |
|
|
0.03 |
|
||||||||
| Significant litigation matters and settlements |
|
(0.00 |
) |
|
- |
|
||||||||
| Disposition of businesses and assets, net |
|
- |
|
|
(0.02 |
) |
||||||||
| Restructuring and other, net |
|
0.12 |
|
|
0.09 |
|
||||||||
| Tax on above items |
|
(0.77 |
) |
|
(0.49 |
) |
||||||||
| Significant tax items |
|
(0.03 |
) |
|
0.12 |
|
||||||||
| Adjusted EPS | $ |
5.50 |
|
$ |
8.10 |
|
||||||||
| GAAP EPS from discontinued operations |
|
0.21 |
|
|
0.42 |
|
||||||||
| Amortization of intangible assets included in discontinued operations |
|
0.13 |
|
|
0.23 |
|
||||||||
| Acquisition and divestiture-related costs included in discontinued operations |
|
0.37 |
|
|
0.13 |
|
||||||||
| Restructuring and other, net included in discontinued operations |
|
0.10 |
|
|
0.02 |
|
||||||||
| Pro Forma depreciation expense on assets held for sale |
|
(0.02 |
) |
|
- |
|
||||||||
| Tax on above items |
|
(0.05 |
) |
|
(0.06 |
) |
||||||||
| Less non-AES income tax items in discontinued operations |
|
0.00 |
|
|
0.00 |
|
||||||||
| Adjusted EPS from AES | $ |
0.75 |
|
$ |
0.74 |
|
||||||||
| Pro forma adjusted EPS including the results of AES | $ |
6.24 |
|
$ |
8.84 |
|
||||||||
| PKI | ||||||||||||||
Three Months Ended |
|
|
|
Twelve Months Ended |
||||||||||
|
|
|
|
|
||||||||||
| Pro forma adjusted revenue: | Projected |
|
|
|
Projected |
|||||||||
| GAAP revenue from continuing operations | $ |
730 |
$ |
3,300 |
||||||||||
| AES revenue |
|
330 - 340 |
1,290 - 1,300 |
|||||||||||
| Pro forma adjusted revenue |
|
|
||||||||||||
| DAS | ||||||||||||||
Nine Months Ended |
||||||||||||||
| Revenue | $ |
945.5 |
|
$ |
577.4 |
|
||||||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
106.0 |
|
11.2 |
% |
$ |
50.6 |
|
8.8 |
% |
||||
| Amortization of intangible assets |
|
185.1 |
|
19.6 |
% |
|
50.9 |
|
8.8 |
% |
||||
| Purchase accounting adjustments |
|
43.7 |
|
4.6 |
% |
|
9.3 |
|
1.6 |
% |
||||
| Acquisition and divestiture-related costs |
|
11.7 |
|
1.2 |
% |
|
46.5 |
|
8.1 |
% |
||||
| Significant litigation matters and settlements |
|
(0.6 |
) |
-0.1 |
% |
|
- |
|
0.0 |
% |
||||
| Restructuring and other, net |
|
11.7 |
|
1.2 |
% |
|
6.9 |
|
1.2 |
% |
||||
| Adjusted operating income | $ |
357.7 |
|
37.8 |
% |
$ |
164.2 |
|
28.4 |
% |
||||
| Diagnostics | ||||||||||||||
Nine Months Ended |
||||||||||||||
| Adjusted revenue: | ||||||||||||||
| Revenue | $ |
1,625.1 |
|
$ |
2,222.5 |
|
||||||||
| Purchase accounting adjustments |
|
0.6 |
|
|
0.6 |
|
||||||||
| Adjusted revenue | $ |
1,625.7 |
|
$ |
2,223.1 |
|
||||||||
| Adjusted operating income: | ||||||||||||||
| Operating income | $ |
553.9 |
|
34.1 |
% |
$ |
965.7 |
|
43.4 |
% |
||||
| Amortization of intangible assets |
|
95.4 |
|
5.9 |
% |
|
107.7 |
|
4.8 |
% |
||||
| Purchase accounting adjustments |
|
1.9 |
|
0.1 |
% |
|
9.5 |
|
0.4 |
% |
||||
| Asset impairment |
|
- |
|
0.0 |
% |
|
3.9 |
|
0.2 |
% |
||||
| Acquisition and divestiture-related costs |
|
14.1 |
|
0.9 |
% |
|
7.8 |
|
0.4 |
% |
||||
| Restructuring and other, net |
|
3.7 |
|
0.2 |
% |
|
3.7 |
|
0.2 |
% |
||||
| Adjusted operating income | $ |
669.0 |
|
41.1 |
% |
$ |
1,098.2 |
|
49.4 |
% |
||||
| (1) amounts may not sum due to rounding | ||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | ||||
| Continuing Operations | ||||
| Three Months Ended | ||||
| Organic revenue growth: | ||||
| Reported revenue growth from continuing operations |
|
- |
|
|
| Less: effect of foreign exchange rates |
|
- |
|
|
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses |
|
|
|
|
| Organic revenue growth from continuing operations |
|
- |
|
|
| Less: effect of COVID products |
|
- |
|
|
| Non-COVID organic revenue growth from continuing operations |
|
|
|
|
|
|
|
||
|
|
|
||
Pro Forma PKI |
||||
|
Three Months Ended |
|
||
|
|
|
||
| Pro forma organic revenue growth: |
|
|
|
|
| Reported revenue growth from continuing operations |
|
- |
|
|
| Plus: effect of discontinued operations |
|
|
|
|
| Less: effect of foreign exchange rates |
|
- |
|
|
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses |
|
|
|
|
| Pro forma organic revenue growth |
|
- |
|
|
| Less: effect of COVID products |
|
- |
|
|
| Pro Forma non-COVID organic revenue growth |
|
|
|
|
|
|
|
||
|
|
|
||
DAS |
||||
|
Three Months Ended |
|
||
|
|
|
||
| Organic revenue growth: |
|
|
|
|
| Reported revenue growth continuing operations |
|
|
|
|
| Less: effect of foreign exchange rates |
|
- |
|
|
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses |
|
|
|
|
| Organic revenue growth from continuing operations |
|
|
|
|
|
|
|
||
|
|
|
||
Pro Forma DAS |
||||
|
Three Months Ended |
|
||
|
|
|
||
| Pro forma organic revenue growth: |
|
|
|
|
| Reported revenue growth from DAS continuing operations |
|
|
|
|
| Plus: effect of discontinued operations |
|
- |
|
|
| Less: effect of foreign exchange rates |
|
- |
|
|
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses |
|
|
|
|
| Pro forma organic revenue growth |
|
|
|
|
|
|
|
||
|
|
|
||
Diagnostics |
||||
|
Three Months Ended |
|
||
|
|
|
||
| Organic revenue growth: |
|
|
|
|
| Reported revenue growth continuing operations |
|
- |
|
|
| Less: effect of foreign exchange rates |
|
- |
|
|
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses |
|
|
|
|
| Organic revenue growth from continuing operations |
|
- |
|
|
| Less: effect of COVID products |
|
- |
|
|
| Non-COVID organic revenue growth from continuing operations |
|
|
|
|
| (1) amounts may not sum due to rounding | ||||
Explanation of Non-GAAP Financial Measures
We report our financial results in accordance with GAAP. However, management believes that, in order to more fully understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash, non-recurring or other items, which result from facts and circumstances that vary in frequency and impact on continuing operations. Accordingly, we present non-GAAP financial measures as a supplement to the financial measures we present in accordance with GAAP. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by adjusting for certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. Management believes these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors.
We use the term “adjusted revenue” to refer to GAAP revenue, including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term “adjusted revenue growth” to refer to the measure of comparing current period adjusted revenue with the corresponding period of the prior year.
We use the term “pro forma adjusted revenue” to refer to GAAP revenue, including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules and including revenue from the AES business reported in discontinued operations. We use the related term “pro forma adjusted revenue growth” to refer to the measure of comparing current period pro forma adjusted revenue with the corresponding period of the prior year.
We use the term “organic revenue” to refer to GAAP revenue, excluding the effect of foreign currency changes and revenue from recent acquisitions and divestitures and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term “organic revenue growth” to refer to the measure of comparing current period organic revenue with the corresponding period of the prior year. We use the related term “non-COVID organic revenue growth” to refer to the measure of comparing current period organic revenue excluding revenue from COVID related products and services with the corresponding period of the prior year excluding revenue from COVID related products and services.
We use the term “pro forma organic revenue” to refer to GAAP revenue, excluding the effect of foreign currency changes and revenue from recent acquisitions and divestitures and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules and including revenue from the AES business reported in discontinued operations. We use the related term “organic revenue growth” to refer to the measure of comparing current period organic revenue with the corresponding period of the prior year. We use the related term “pro forma non-COVID organic revenue growth” to refer to the measure of comparing current period organic revenue excluding revenue from COVID related products and services with the corresponding period of the prior year excluding revenue from COVID related products and services.
We use the term “adjusted gross margin” to refer to GAAP gross margin, excluding amortization of intangible assets and inventory fair value adjustments related to business acquisitions, asset impairments, and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to business combination accounting rules. We use the related term “adjusted gross margin percentage” to refer to adjusted gross margin as a percentage of adjusted revenue.
We use the term “pro forma adjusted gross margin” to refer to GAAP gross margin, adjusted for the inclusion of the AES business reported in discontinued operations and including the depreciation of long-lived assets that is ceased upon reporting the business as held for sale. Additional adjustments include: excluding amortization of intangible assets and inventory fair value adjustments related to business acquisitions, asset impairments, and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to business combination accounting rules. We use the related term “pro forma adjusted gross margin percentage” to refer to pro forma adjusted gross margin as a percentage of pro forma adjusted revenue.
We use the term “adjusted SG&A expense” to refer to GAAP SG&A expense, excluding amortization of intangible assets, purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, asset impairments, and significant environmental charges. We use the related term “adjusted SG&A percentage” to refer to adjusted SG&A expense as a percentage of adjusted revenue.
We use the term “pro forma adjusted SG&A expense” to refer to GAAP SG&A expense, adjusted for the inclusion of the AES business reported in discontinued operations and including the depreciation of long-lived assets that is ceased upon reporting the business as held for sale. Additional adjustments include: excluding amortization of intangible assets, purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, asset impairments, and significant environmental charges. We use the related term “pro forma adjusted SG&A percentage” to refer to pro forma adjusted SG&A expense as a percentage of pro forma adjusted revenue.
We use the term “adjusted R&D expense” to refer to GAAP R&D expense, excluding amortization of intangible assets and purchase accounting adjustments. We use the related term “adjusted R&D percentage” to refer to adjusted R&D expense as a percentage of adjusted revenue.
We use the term “pro forma adjusted R&D expense” to refer to GAAP R&D expense, adjusted for the inclusion of the AES business reported in discontinued operations and including the depreciation of long-lived assets that is ceased upon reporting the business as held for sale. Additional adjustments include: excluding amortization of intangible assets and purchase accounting adjustments. We use the related term “pro forma adjusted R&D percentage” to refer to pro forma adjusted R&D expense as a percentage of pro forma adjusted revenue.
We use the term “adjusted net interest and other expense” to refer to GAAP net interest and other expense, excluding adjustments for mark-to-market accounting on post-retirement benefits, changes in the value of financial securities and debt extinguishment costs.
We use the term “adjusted operating income,” to refer to GAAP operating income, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding amortization of intangible assets, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, asset impairments, and restructuring and other charges. We use the related terms “adjusted operating profit percentage,” “adjusted operating profit margin,” or “adjusted operating margin” to refer to adjusted operating income as a percentage of adjusted revenue.
We use the term “pro forma adjusted operating income,” to refer to GAAP operating income, adjusted for the inclusion of the AES business reported in discontinued operations and including the depreciation of long-lived assets that is ceased upon reporting the business as held for sale. Additional adjustments include: including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding amortization of intangible assets, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, asset impairments, and restructuring and other charges. We use the related terms “pro forma adjusted operating profit percentage,” “pro forma adjusted operating profit margin,” or “pro forma adjusted operating margin” to refer to pro forma adjusted operating income as a percentage of pro forma adjusted revenue.
We use the term “adjusted earnings per share,” or “adjusted EPS,” to refer to GAAP earnings per share, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding discontinued operations, amortization of intangible assets, debt extinguishment costs, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, changes in the value of financial securities, disposition of businesses and assets, net, asset impairments and restructuring and other charges. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate this non-GAAP measure. We also adjust for any tax impact related to the above items and exclude the impact of significant tax events.
We use the term “pro forma adjusted earnings per share,” or “pro forma adjusted EPS,” to refer to GAAP earnings per share, adjusted for the inclusion of the AES business reported in discontinued operations and including the depreciation of long-lived assets that is ceased upon reporting the business as held for sale. Additional adjustments include: including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding discontinued operations, amortization of intangible assets, debt extinguishment costs, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, changes in the value of financial securities, disposition of businesses and assets, net, asset impairments and restructuring and other charges. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate this non-GAAP measure. We also adjust for any tax impact related to the above items and exclude the impact of significant tax events.
Management includes or excludes the effect of each of the items identified below in the applicable non-GAAP financial measure referenced above for the reasons set forth below with respect to that item:
- Amortization of intangible assets—purchased intangible assets are amortized over their estimated useful lives and generally cannot be changed or influenced by management after the acquisition. Accordingly, this item is not considered by management in making operating decisions. Management does not believe such charges accurately reflect the performance of our ongoing operations for the period in which such charges are incurred.
- Debt extinguishment costs—we incur costs and income related to the extinguishment of debt; including make-whole payments to debt holders, accelerated amortization of debt fees and discounts, and expense or income from hedges to lock in make-whole payments. We exclude the impact of these items from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
- Revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules—accounting rules require us to account for the fair value of revenue from contracts assumed in connection with our acquisitions. As a result, our GAAP results reflect the fair value of those revenues, which is not the same as the revenue that otherwise would have been recorded by the acquired entity. We include such revenue in our non-GAAP measures because we believe the fair value of such revenue does not accurately reflect the performance of our ongoing operations for the period in which such revenue is recorded.
- Other purchase accounting adjustments—accounting rules require us to adjust various balance sheet accounts, including inventory, fixed assets and deferred rent balances to fair value at the time of the acquisition. As a result, the expenses for these items in our GAAP results are not the same as what would have been recorded by the acquired entity. Accounting rules also require us to estimate the fair value of contingent consideration at the time of the acquisition, and any subsequent changes to the estimate or payment of the contingent consideration and purchase accounting adjustments are charged to expense or income. We exclude the impact of any changes to contingent consideration from our non-GAAP measures because we believe these expenses or benefits do not accurately reflect the performance of our ongoing operations for the period in which such expenses or benefits are recorded.
- Acquisition and divestiture-related expenses—we incur legal, due diligence, stay bonuses, incentive awards, stock-based compensation, interest expense, foreign exchange gains and losses, integration expenses and other costs related to acquisitions and divestitures. We exclude these expenses from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
- Asset impairments—we incur expense related to asset impairments. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
- Acceleration of executive compensation—the announced retirement of a senior executive resulted in an acceleration of compensation expense. We exclude these expenses from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
- Restructuring and other charges—restructuring and other charges consist of employee severance, other exit costs as well as the cost of terminating certain lease agreements or contracts as well as costs associated with relocating facilities. Management does not believe such costs accurately reflect the performance of our ongoing operations for the period in which such costs are reported.
- Adjustments for mark-to-market accounting on post-retirement benefits—we exclude adjustments for mark-to-market accounting on post-retirement benefits, and therefore only our projected costs are used to calculate our non-GAAP measures. We exclude these adjustments because they do not represent what we believe our investors consider to be costs of producing our products, investments in technology and production, and costs to support our internal operating structure.
- Significant litigation matters and settlements—we incur expenses related to significant litigation matters, including the costs to settle or resolve various claims and legal proceedings. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
- Significant environmental charges—we incur expenses related to significant environmental charges. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
- Disposition of businesses and assets, net—we exclude the impact of gains or losses from the disposition of businesses and assets from our adjusted earnings per share. Management does not believe such gains or losses accurately reflect the performance of our ongoing operations for the period in which such gains or losses are reported.
- Impact of foreign currency changes on the current period—we exclude the impact of foreign currency from these measures by using the prior period’s foreign currency exchange rates for the current period because foreign currency exchange rates are subject to volatility and can obscure underlying trends.
- Impact of significant tax events—we exclude the impact of significant tax events, such as the Tax Cuts and Jobs Act of 2017. Management does not believe the impact of significant tax events accurately reflects the performance of our ongoing operations for the periods in which the impact of such events was recorded.
- Changes in value of financial securities—we exclude the impact of changes in the value of financial securities. Management does not believe such gains or losses accurately reflect the performance of our ongoing operations for the period in which such gains or losses are reported.
- Inclusion of the AES business in pro forma information—we report the results of the AES business in discontinued operations and include those results as a component of pro forma information. Management believes that including the results of the AES business in discontinued operations as a component of pro forma information increases the comparability of the financial results with historically presented results as well as recent forecasts.
- Depreciation of fixed assets ceased upon reporting the business as held for sale—we exclude the impact of ceasing depreciation of fixed assets that are held for sale. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such expenses were ceased.
The tax effect for discontinued operations is calculated based on the authoritative guidance in the Financial Accounting Standards Board’s Accounting Standards Codification 740, Income Taxes. The tax effect for amortization of intangible assets, inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, debt extinguishment costs, other costs related to business acquisitions and divestitures, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, changes in the fair value of financial securities, adjustments for mark-to-market accounting on post-retirement benefits, disposition of businesses and assets, net, restructuring and other charges, and the revenue from contracts acquired with various acquisitions is calculated based on operational results and applicable jurisdictional law, which contemplates tax rates currently in effect to determine our tax provision. The tax effect for the impact from foreign currency exchange rates on the current period is calculated based on the average rate currently in effect to determine our tax provision.
The non-GAAP financial measures described above are not meant to be considered superior to, or a substitute for, our financial statements prepared in accordance with GAAP. There are material limitations associated with non-GAAP financial measures because they exclude charges that have an effect on our reported results and, therefore, should not be relied upon as the sole financial measures by which to evaluate our financial results. Management compensates and believes that investors should compensate for these limitations by viewing the non-GAAP financial measures in conjunction with the GAAP financial measures. In addition, the non-GAAP financial measures included in this earnings announcement may be different from, and therefore may not be comparable to, similar measures used by other companies.
Each of the non-GAAP financial measures listed above is also used by our management to evaluate our operating performance, communicate our financial results to our Board of Directors, benchmark our results against our historical performance and the performance of our peers, evaluate investment opportunities including acquisitions and discontinued operations, and determine the bonus payments for senior management and employees.
View source version on businesswire.com: https://www.businesswire.com/news/home/20221108005052/en/
Investor Relations:
steve.willoughby@perkinelmer.com
Media:
fara.goldberg@perkinelmer.com
Source:
FAQ
What were PerkinElmer's earnings for the third quarter of 2022?
How did PerkinElmer's revenue change in the third quarter of 2022?
What is the guidance for PerkinElmer's fourth quarter of 2022?
What is the expected pro forma total revenue for PerkinElmer for 2022?
