PerkinElmer,
Inc. (NYSE: PKI)
-
Revenue of $498 million, flat with prior year; Organic revenue down
5%
-
GAAP EPS from continuing operations of $0.33; Adjusted EPS of $0.43
exceeds guidance
-
Company forecasts 2010 organic revenue growth of low to mid single
digit
PerkinElmer,
Inc. (NYSE: PKI), a global leader focused on improving the health
and safety of people and the environment, today reported financial
results for the fourth quarter ended January 3, 2010. The Company
reported GAAP earnings per share from continuing operations of $0.33 as
compared to $0.29 in the fourth quarter of 2008. On a non-GAAP basis,
which includes the adjustments noted in the attached reconciliation, the
Company announced adjusted earnings per share of $0.43, exceeding the
Company’s prior guidance of $0.39-$0.42.
Revenue in the fourth quarter of 2009 was $498.3 million, flat as
compared to the same period a year ago. Foreign exchange rates and
acquisitions had a favorable impact on fourth quarter revenue of 4% and
1%, respectively. As compared to the fourth quarter of 2008, revenue in
the Human Health segment was flat and revenue in the Environmental
Health segment decreased by 1%. Organic revenue, which includes the
adjustments noted in the attached reconciliation, declined by 5% as
compared to the fourth quarter of 2008. As compared to the fourth
quarter of 2008, organic revenue in the Human Health and Environmental
Health segments declined by 5% and 6%, respectively.
"Our fourth quarter financial performance completes a solid year for
PerkinElmer, as we were able to exceed our financial commitments while
continuing to invest in a number of growth initiatives despite
challenging economic conditions,” said Robert Friel, chairman and chief
executive officer of PerkinElmer. "We believe this balanced approach has
allowed us to exit 2009 stronger and better positioned strategically.”
GAAP operating profit from continuing operations for the fourth quarter
of 2009 was $58.0 million, as compared to $72.1 million for the same
period a year ago. On a non-GAAP basis, which includes the adjustments
noted in the attached reconciliation, adjusted operating profit was
$74.6 million, as compared to $85.8 million in the fourth quarter of
2008.
Operating cash flow from continuing operations was $64.2 million in the
fourth quarter of 2009, as compared to $93.4 million in the fourth
quarter of 2008, primarily due to the timing of payments for
restructuring and compensation expenses. For the full year 2009,
operating cash flow from continuing operations was $158.3 million. This
compares to operating cash flow from continuing operations of $214.5
million for the full year 2008. On a non-GAAP basis, which includes the
adjustments in the attached reconciliation, the adjusted operating cash
flow from continuing operations was $198.3 million for the full year of
2009.
Financial Overview by Reporting Segment
Human Health reported revenue of $194.2 million for the fourth
quarter of 2009. The segment’s GAAP operating profit was $24.3 million,
compared to $26.3 million for the same period a year ago. On a non-GAAP
basis, which includes the adjustments noted in the attached
reconciliation, the segment’s adjusted operating profit was $36.7
million, as compared to $36.4 million in the fourth quarter of 2008. As
a percentage of revenue, the segment’s adjusted operating profit was
18.9%, an increase of approximately 10 basis points as compared to the
fourth quarter of 2008.
Environmental Health reported revenue of $304.1 million for the
fourth quarter of 2009. The segment’s GAAP operating profit was $40.3
million, compared to $49.7 million for the same period a year ago. On a
non-GAAP basis, which includes the adjustments noted in the attached
reconciliation, the segment’s adjusted operating profit was $44.5
million, as compared to $53.3 million in the fourth quarter of 2008. As
a percentage of revenue, the segment’s adjusted operating profit was
14.6%, a decrease of approximately 280 basis points as compared to the
fourth quarter of 2008.
Financial Guidance
For the full year 2010, the Company forecasts a low to mid single digit
increase in organic revenue relative to 2009. The Company forecasts GAAP
earnings per share from continuing operations in the range of $0.98 to
$1.05 and on a non-GAAP basis, which is expected to include the
adjustments noted in the attached reconciliation, adjusted earnings per
share in the range of $1.35 to $1.42.
Conference Call Information
The Company will discuss its fourth quarter results and its outlook for
business trends in a conference call on February 4, 2010 at 5:00 p.m.
Eastern Time (ET). To access the call, please dial (617) 213-8894 prior
to the scheduled conference call time and provide the access code
91787487. A replay of this conference call will be available beginning
at 8:00 p.m. ET, Thursday, February 4, 2010. The replay phone number is
(617) 801-6888 and the code number is 10767724.
A live audio webcast of the call will be available on the Investor
section of the Company’s Web site, www.perkinelmer.com.
Please go to the site at least 15 minutes prior to the call in order to
register, download, and install any necessary software. An archived
version of the webcast will be posted on the Company’s Web site for a
two week period beginning approximately three hours after the call.
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.
Words such as "believes," "intends," "anticipates," "plans," "expects,"
"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 decline or do not grow as anticipated; (2) fluctuations in the
global economic and political environments; (3) our failure to introduce
new products in a timely manner; (4) our ability to execute acquisitions
and license technologies, or to successfully integrate acquired
businesses and licensed technologies into our existing business or to
make them profitable; (5) our failure to adequately protect our
intellectual property; (6) the loss of any of our licenses or licensed
rights; (7) our ability to compete effectively; (8) fluctuation in our
quarterly operating results and our ability to adjust our operations to
address unexpected changes; (9) significant disruption in third-party
package delivery and import/export services or significant increases in
prices for those services; (10) disruptions in the supply of raw
materials and supplies; (11) the manufacture and sale of products may
expose us to product liability claims; (12) our failure to maintain
compliance with applicable government regulations; (13) regulatory
changes; (14) our failure to comply with healthcare industry
regulations; (15) economic, political and other risks associated with
foreign operations; (16) our ability to retain key personnel; (17)
significant disruption in our information technology systems; (18)
restrictions in our credit agreements; (19) our ability to realize the
full value of our intangible assets; (20) significant fluctuations in
our stock price; (21) reduction or elimination of dividends on our
common stock; and (22) other factors which we describe under the caption
"Risk Factors" in our most recent quarterly report on Form 10-Q and in
our other filings with the Securities and Exchange Commission. We
disclaim any intention or obligation to update any forward-looking
statements as a result of developments occurring after the date of this
press release.
About PerkinElmer
PerkinElmer, Inc. is a global leader focused on improving the health and
safety of people and the environment. The Company reported revenue of
approximately $1.8 billion in 2009 has around 8,500 employees serving
customers in more than 150 countries, and is a component of the S&P 500
Index. Additional information is available through www.perkinelmer.com
or 1-877-PKI-NYSE.
|
PerkinElmer, Inc. and Subsidiaries
|
|
CONSOLIDATED INCOME STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
(In thousands, except per share data)
|
|
|
|
January 3,
2010
|
|
December 28,
2008
|
|
|
January 3,
2010
|
|
December 28,
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
498,250
|
|
|
$
|
499,870
|
|
|
|
$
|
1,812,202
|
|
|
$
|
1,959,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
282,927
|
|
|
|
281,524
|
|
|
|
|
1,032,408
|
|
|
|
1,124,921
|
|
|
Research and development expenses
|
|
|
|
|
27,638
|
|
|
|
25,310
|
|
|
|
|
107,251
|
|
|
|
108,943
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
129,729
|
|
|
|
120,951
|
|
|
|
|
504,699
|
|
|
|
524,816
|
|
|
Restructuring and lease charges
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
20,231
|
|
|
|
6,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income from continuing operations
|
|
|
|
|
57,956
|
|
|
|
72,085
|
|
|
|
|
147,613
|
|
|
|
194,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
(258
|
)
|
|
|
(774
|
)
|
|
|
|
(1,035
|
)
|
|
|
(4,023
|
)
|
|
Interest expense
|
|
|
|
|
4,192
|
|
|
|
24,265
|
|
|
|
|
17,156
|
|
|
|
42,700
|
|
|
Gains on dispositions of investments, net
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1,158
|
)
|
|
Other (income) expense, net
|
|
|
|
|
(837
|
)
|
|
|
5,810
|
|
|
|
|
815
|
|
|
|
8,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
54,859
|
|
|
|
42,784
|
|
|
|
|
130,677
|
|
|
|
148,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
15,821
|
|
|
|
8,328
|
|
|
|
|
37,933
|
|
|
|
21,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
|
|
39,038
|
|
|
|
34,456
|
|
|
|
|
92,744
|
|
|
|
127,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from discontinued operations, net of income taxes
|
|
|
|
|
(552
|
)
|
|
|
(811
|
)
|
|
|
|
(5,049
|
)
|
|
|
633
|
|
|
Gain (loss) on disposition of discontinued operations, net of income
taxes
|
|
|
|
|
1,460
|
|
|
|
(2,982
|
)
|
|
|
|
(2,096
|
)
|
|
|
(1,997
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
39,946
|
|
|
$
|
30,663
|
|
|
|
$
|
85,599
|
|
|
$
|
126,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
$
|
0.33
|
|
|
$
|
0.29
|
|
|
|
$
|
0.80
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from discontinued operations, net of income taxes
|
|
|
|
|
(0.00
|
)
|
|
|
(0.01
|
)
|
|
|
|
(0.04
|
)
|
|
|
0.01
|
|
|
Gain (loss) on disposition of discontinued operations, net of income
taxes
|
|
|
|
|
0.01
|
|
|
|
(0.03
|
)
|
|
|
|
(0.02
|
)
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
0.34
|
|
|
$
|
0.26
|
|
|
|
$
|
0.73
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares of common stock outstanding
|
|
|
|
|
116,900
|
|
|
|
117,417
|
|
|
|
|
116,590
|
|
|
|
118,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABOVE PREPARED IN ACCORDANCE WITH GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Supplemental Information:
|
|
(per share, continuing operations)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS from continuing operations
|
|
|
|
$
|
0.33
|
|
|
$
|
0.29
|
|
|
|
$
|
0.80
|
|
|
$
|
1.08
|
|
|
Amortization of intangible assets, net of income taxes
|
|
|
|
|
0.09
|
|
|
|
0.08
|
|
|
|
|
0.32
|
|
|
|
0.30
|
|
|
Purchase accounting adjustments, net of income taxes
|
|
|
|
|
0.01
|
|
|
|
0.00
|
|
|
|
|
0.03
|
|
|
|
0.02
|
|
|
Tax expense related to audit settlements
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(0.12
|
)
|
|
Discontinuance of interest rate contract related to acquisition
financing, net of income taxes
|
|
|
|
|
-
|
|
|
|
0.09
|
|
|
|
|
-
|
|
|
|
0.09
|
|
|
Restructuring and lease charges, net of income taxes
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.12
|
|
|
|
0.04
|
|
|
Adjusted EPS
|
|
|
|
$
|
0.43
|
|
|
$
|
0.46
|
|
|
|
$
|
1.27
|
|
|
$
|
1.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
SALES AND OPERATING PROFIT (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Year Ended
|
|
(In thousands)
|
|
|
|
|
|
|
|
January 3, 2010
|
|
|
December 28, 2008
|
|
|
|
January 3, 2010
|
|
|
December 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Human Health
|
|
|
|
Sales
|
|
|
$
|
194,186
|
|
$
|
193,903
|
|
|
$
|
736,497
|
|
$
|
774,602
|
|
|
|
|
|
OP$ reported
|
|
|
|
24,296
|
|
|
26,269
|
|
|
|
79,942
|
|
|
79,123
|
|
|
|
|
|
OP% reported
|
|
|
|
12.5%
|
|
|
13.5%
|
|
|
|
10.9%
|
|
|
10.2%
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
11,341
|
|
|
9,954
|
|
|
|
41,305
|
|
|
40,672
|
|
|
|
|
|
Purchase accounting adjustments
|
|
|
|
1,102
|
|
|
170
|
|
|
|
3,152
|
|
|
2,941
|
|
|
|
|
|
Restructuring and lease charges
|
|
|
|
-
|
|
|
-
|
|
|
|
9,185
|
|
|
3,721
|
|
|
|
|
|
OP$ adjusted
|
|
|
|
36,739
|
|
|
36,393
|
|
|
|
133,584
|
|
|
126,457
|
|
|
|
|
|
OP% adjusted
|
|
|
|
18.9%
|
|
|
18.8%
|
|
|
|
18.1%
|
|
|
16.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental Health
|
|
|
|
Sales
|
|
|
|
304,064
|
|
|
305,967
|
|
|
|
1,075,705
|
|
|
1,185,389
|
|
|
|
|
|
OP$ reported
|
|
|
|
40,254
|
|
|
49,688
|
|
|
|
98,425
|
|
|
149,263
|
|
|
|
|
|
OP% reported
|
|
|
|
13.2%
|
|
|
16.2%
|
|
|
|
9.1%
|
|
|
12.6%
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
4,124
|
|
|
3,628
|
|
|
|
16,170
|
|
|
14,923
|
|
|
|
|
|
Purchase accounting adjustments
|
|
|
|
91
|
|
|
-
|
|
|
|
886
|
|
|
-
|
|
|
|
|
|
Restructuring and lease charges
|
|
|
|
-
|
|
|
-
|
|
|
|
11,046
|
|
|
3,168
|
|
|
|
|
|
OP$ adjusted
|
|
|
|
44,469
|
|
|
53,316
|
|
|
|
126,527
|
|
|
167,354
|
|
|
|
|
|
OP% adjusted
|
|
|
|
14.6%
|
|
|
17.4%
|
|
|
|
11.8%
|
|
|
14.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
OP$ reported
|
|
|
|
(6,594)
|
|
|
(3,872)
|
|
|
|
(30,754)
|
|
|
(33,964)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
Sales
|
|
|
$
|
498,250
|
|
$
|
499,870
|
|
|
$
|
1,812,202
|
|
$
|
1,959,991
|
|
|
|
|
|
OP$ reported
|
|
|
|
57,956
|
|
|
72,085
|
|
|
|
147,613
|
|
|
194,422
|
|
|
|
|
|
OP% reported
|
|
|
|
11.6%
|
|
|
14.4%
|
|
|
|
8.1%
|
|
|
9.9%
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
15,465
|
|
|
13,582
|
|
|
|
57,475
|
|
|
55,595
|
|
|
|
|
|
Purchase accounting adjustments
|
|
|
|
1,193
|
|
|
170
|
|
|
|
4,038
|
|
|
2,941
|
|
|
|
|
|
Restructuring and lease charges
|
|
|
|
-
|
|
|
-
|
|
|
|
20,231
|
|
|
6,889
|
|
|
|
|
|
OP$ adjusted
|
|
|
$
|
74,614
|
|
$
|
85,837
|
|
|
$
|
229,357
|
|
$
|
259,847
|
|
|
|
|
|
OP% adjusted
|
|
|
|
15.0%
|
|
|
17.2%
|
|
|
|
12.7%
|
|
|
13.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALES AND REPORTED OPERATING PROFIT PREPARED IN ACCORDANCE WITH GAAP
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
January 3, 2010
|
|
December 28, 2008
|
|
|
January 3, 2010
|
|
December 28, 2008
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
39,946
|
|
|
$
|
30,663
|
|
|
|
$
|
85,599
|
|
|
$
|
126,409
|
|
|
Add: loss (income) from discontinued operations, net of income taxes
|
|
|
|
552
|
|
|
|
811
|
|
|
|
|
5,049
|
|
|
|
(633
|
)
|
|
Add: (gain) loss on disposition of discontinued operations, net of
income taxes
|
|
|
|
(1,460
|
)
|
|
|
2,982
|
|
|
|
|
2,096
|
|
|
|
1,997
|
|
|
Net income from continuing operations
|
|
|
|
39,038
|
|
|
|
34,456
|
|
|
|
|
92,744
|
|
|
|
127,773
|
|
|
Adjustments to reconcile net income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
to net cash provided by continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
4,009
|
|
|
|
5,636
|
|
|
|
|
14,830
|
|
|
|
19,339
|
|
|
Restructuring and lease charges
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
20,231
|
|
|
|
6,889
|
|
|
Amortization of deferred debt issuance costs
|
|
|
|
635
|
|
|
|
808
|
|
|
|
|
2,540
|
|
|
|
2,239
|
|
|
Depreciation and amortization
|
|
|
|
24,555
|
|
|
|
21,943
|
|
|
|
|
91,843
|
|
|
|
88,613
|
|
|
Amortization of acquired inventory revaluation
|
|
|
|
856
|
|
|
|
-
|
|
|
|
|
1,356
|
|
|
|
-
|
|
|
Gains on dispositions, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1,158
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
(17,428
|
)
|
|
|
(5,100
|
)
|
|
|
|
(28,142
|
)
|
|
|
(11,692
|
)
|
|
Inventories, net
|
|
|
|
10,282
|
|
|
|
5,487
|
|
|
|
|
(5,810
|
)
|
|
|
(10,173
|
)
|
|
Accounts payable
|
|
|
|
(1,068
|
)
|
|
|
6,692
|
|
|
|
|
(14,119
|
)
|
|
|
4,817
|
|
|
Accrued expenses and other
|
|
|
|
3,291
|
|
|
|
23,451
|
|
|
|
|
(17,200
|
)
|
|
|
(12,114
|
)
|
|
Net cash provided by operating activities of continuing operations
|
|
|
|
64,170
|
|
|
|
93,373
|
|
|
|
|
158,273
|
|
|
|
214,533
|
|
|
Net cash (used in) provided by operating activities of discontinued
operations
|
|
|
|
(1,070
|
)
|
|
|
(2,798
|
)
|
|
|
|
(9,551
|
)
|
|
|
3,311
|
|
|
Net cash provided by operating activities
|
|
|
|
63,100
|
|
|
|
90,575
|
|
|
|
|
148,722
|
|
|
|
217,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(10,731
|
)
|
|
|
(11,707
|
)
|
|
|
|
(31,686
|
)
|
|
|
(43,397
|
)
|
|
Changes in restricted cash balances
|
|
|
|
-
|
|
|
|
50
|
|
|
|
|
1,412
|
|
|
|
384
|
|
|
Payments for business development activity
|
|
|
|
-
|
|
|
|
(7
|
)
|
|
|
|
-
|
|
|
|
(167
|
)
|
|
Proceeds from disposition of investments, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
1,158
|
|
|
Payments for acquisitions and investments, net of cash and cash
equivalents acquired
|
|
|
|
-
|
|
|
|
(4,397
|
)
|
|
|
|
(122,690
|
)
|
|
|
(91,649
|
)
|
|
Net cash used in investing activities of continuing operations
|
|
|
|
(10,731
|
)
|
|
|
(16,061
|
)
|
|
|
|
(152,964
|
)
|
|
|
(133,671
|
)
|
|
Net cash used in investing activities of discontinued operations
|
|
|
|
(4
|
)
|
|
|
(211
|
)
|
|
|
|
(903
|
)
|
|
|
(2,007
|
)
|
|
Net cash used in investing activities
|
|
|
|
(10,735
|
)
|
|
|
(16,272
|
)
|
|
|
|
(153,867
|
)
|
|
|
(135,678
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
Payments on debt
|
|
|
|
(85,500
|
)
|
|
|
(101,500
|
)
|
|
|
|
(363,111
|
)
|
|
|
(633,000
|
)
|
|
Proceeds from borrowings
|
|
|
|
67,000
|
|
|
|
66,500
|
|
|
|
|
406,500
|
|
|
|
476,000
|
|
|
Proceeds from the sale of senior subordinated debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
150,000
|
|
|
Payments of debt issuance costs
|
|
|
|
-
|
|
|
|
(28
|
)
|
|
|
|
(7
|
)
|
|
|
(1,997
|
)
|
|
Settlement of cash flow hedges
|
|
|
|
-
|
|
|
|
(15,362
|
)
|
|
|
|
-
|
|
|
|
(27,064
|
)
|
|
Payments on other credit facilities
|
|
|
|
(37
|
)
|
|
|
(10
|
)
|
|
|
|
(116
|
)
|
|
|
(521
|
)
|
|
Tax benefit (expense) from exercise of common stock options
|
|
|
|
192
|
|
|
|
(17
|
)
|
|
|
|
222
|
|
|
|
342
|
|
|
Proceeds from issuance of common stock under stock plans
|
|
|
|
3,982
|
|
|
|
306
|
|
|
|
|
6,244
|
|
|
|
43,741
|
|
|
Purchases of common stock
|
|
|
|
-
|
|
|
|
(18,375
|
)
|
|
|
|
(14,619
|
)
|
|
|
(75,514
|
)
|
|
Dividends paid
|
|
|
|
(8,173
|
)
|
|
|
(8,267
|
)
|
|
|
|
(32,701
|
)
|
|
|
(33,072
|
)
|
|
Net cash (used in) provided by financing activities
|
|
|
|
(22,536
|
)
|
|
|
(76,753
|
)
|
|
|
|
2,412
|
|
|
|
(101,085
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(708
|
)
|
|
|
(7,248
|
)
|
|
|
|
3,330
|
|
|
|
(5,319
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
29,121
|
|
|
|
(9,698
|
)
|
|
|
|
597
|
|
|
|
(24,238
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
150,586
|
|
|
|
188,808
|
|
|
|
|
179,110
|
|
|
|
203,348
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
179,707
|
|
|
$
|
179,110
|
|
|
|
$
|
179,707
|
|
|
$
|
179,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PREPARED IN ACCORDANCE WITH GAAP
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
January 3, 2010
|
|
December 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
179,707
|
|
|
$
|
179,110
|
|
|
Accounts receivable, net
|
|
|
|
365,629
|
|
|
|
330,915
|
|
|
Inventories, net
|
|
|
|
215,074
|
|
|
|
200,187
|
|
|
Other current assets
|
|
|
|
112,495
|
|
|
|
111,330
|
|
|
Current assets of discontinued operations
|
|
|
|
10,885
|
|
|
|
9,205
|
|
|
Total current assets
|
|
|
|
883,790
|
|
|
|
830,747
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net:
|
|
|
|
|
|
|
At cost
|
|
|
|
594,726
|
|
|
|
574,346
|
|
|
Accumulated depreciation
|
|
|
|
(391,278
|
)
|
|
|
(369,299
|
)
|
|
Property, plant and equipment, net
|
|
|
|
203,448
|
|
|
|
205,047
|
|
|
Marketable securities and investments
|
|
|
|
2,287
|
|
|
|
3,459
|
|
|
Intangible assets, net
|
|
|
|
459,055
|
|
|
|
452,473
|
|
|
Goodwill
|
|
|
|
1,468,254
|
|
|
|
1,396,292
|
|
|
Other assets, net
|
|
|
|
44,057
|
|
|
|
38,760
|
|
|
Long-term assets of discontinued operations
|
|
|
|
3,351
|
|
|
|
4,989
|
|
|
Total assets
|
|
|
$
|
3,064,242
|
|
|
$
|
2,931,767
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Short-term debt
|
|
|
$
|
146
|
|
|
$
|
40
|
|
|
Accounts payable
|
|
|
|
158,673
|
|
|
|
171,211
|
|
|
Accrued restructuring and integration costs
|
|
|
|
15,187
|
|
|
|
9,217
|
|
|
Accrued expenses
|
|
|
|
313,894
|
|
|
|
324,504
|
|
|
Current liabilities of discontinued operations
|
|
|
|
8,170
|
|
|
|
11,270
|
|
|
Total current liabilities
|
|
|
|
496,070
|
|
|
|
516,242
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
558,197
|
|
|
|
509,040
|
|
|
Long-term liabilities
|
|
|
|
381,018
|
|
|
|
338,541
|
|
|
Long-term liabilities of discontinued operations
|
|
|
|
-
|
|
|
|
1
|
|
|
Total liabilities
|
|
|
|
1,435,285
|
|
|
|
1,363,824
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
1,628,957
|
|
|
|
1,567,943
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
3,064,242
|
|
|
$
|
2,931,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PREPARED IN ACCORDANCE WITH GAAP
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
Three Months Ended
|
|
|
|
|
December 09
|
|
|
|
|
|
December 08
|
|
|
|
|
Adjusted gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
$
|
215.3
|
|
|
|
43.2
|
%
|
|
|
$
|
218.3
|
|
|
|
43.7
|
%
|
|
Amortization of intangible assets
|
|
|
|
10.0
|
|
|
|
2.0
|
%
|
|
|
|
9.2
|
|
|
|
1.8
|
%
|
|
Purchase accounting adjustments
|
|
|
|
1.0
|
|
|
|
0.2
|
%
|
|
|
|
0.2
|
|
|
|
0.0
|
%
|
|
Adjusted gross margin
|
|
|
$
|
226.4
|
|
|
|
45.4
|
%
|
|
|
$
|
227.7
|
|
|
|
45.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted SG&A:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP SG&A
|
|
|
$
|
129.7
|
|
|
|
26.0
|
%
|
|
|
$
|
121.0
|
|
|
|
24.2
|
%
|
|
Amortization of intangible assets
|
|
|
|
(4.9
|
)
|
|
|
-1.0
|
%
|
|
|
|
(3.9
|
)
|
|
|
-0.8
|
%
|
|
Purchase accounting adjustments
|
|
|
|
(0.2
|
)
|
|
|
0.0
|
%
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Adjusted SG&A
|
|
|
$
|
124.7
|
|
|
|
25.0
|
%
|
|
|
$
|
117.0
|
|
|
|
23.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted R&D:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP R&D
|
|
|
$
|
27.6
|
|
|
|
5.5
|
%
|
|
|
$
|
25.3
|
|
|
|
5.1
|
%
|
|
Amortization of intangible assets
|
|
|
|
(0.6
|
)
|
|
|
-0.1
|
%
|
|
|
|
(0.5
|
)
|
|
|
-0.1
|
%
|
|
Adjusted R&D
|
|
|
$
|
27.1
|
|
|
|
5.4
|
%
|
|
|
$
|
24.8
|
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating profit
|
|
|
$
|
58.0
|
|
|
|
11.6
|
%
|
|
|
$
|
72.1
|
|
|
|
14.4
|
%
|
|
Amortization of intangible assets
|
|
|
|
15.5
|
|
|
|
3.1
|
%
|
|
|
|
13.6
|
|
|
|
2.7
|
%
|
|
Purchase accounting adjustments
|
|
|
|
1.2
|
|
|
|
0.2
|
%
|
|
|
|
0.2
|
|
|
|
0.0
|
%
|
|
Adjusted operating profit
|
|
|
$
|
74.6
|
|
|
|
15.0
|
%
|
|
|
$
|
85.8
|
|
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
Three Months Ended
|
|
|
|
|
December 09
|
|
|
|
|
|
December 08
|
|
|
|
|
Adjusted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP EPS
|
|
|
$
|
0.34
|
|
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
Discontinued operations
|
|
|
|
0.01
|
|
|
|
|
|
|
|
(0.03
|
)
|
|
|
|
|
GAAP EPS from continuing operations
|
|
|
|
0.33
|
|
|
|
|
|
|
|
0.29
|
|
|
|
|
|
Amortization of intangible assets, net of income taxes
|
|
|
|
0.09
|
|
|
|
|
|
|
|
0.08
|
|
|
|
|
|
Purchase accounting adjustments, net of income taxes
|
|
|
|
0.01
|
|
|
|
|
|
|
|
0.00
|
|
|
|
|
|
Discontinuance of interest rate contract related to acquisition
financing, net of income taxes
|
|
|
|
-
|
|
|
|
|
|
|
|
0.09
|
|
|
|
|
|
Adjusted EPS
|
|
|
$
|
0.43
|
|
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Human Health
|
|
|
|
|
Three Months Ended
|
|
|
|
|
December 09
|
|
|
|
|
|
December 08
|
|
|
|
|
Adjusted operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating profit
|
|
|
$
|
24.3
|
|
|
|
12.5
|
%
|
|
|
$
|
26.3
|
|
|
|
13.5
|
%
|
|
Amortization of intangible assets
|
|
|
|
11.3
|
|
|
|
5.8
|
%
|
|
|
|
10.0
|
|
|
|
5.1
|
%
|
|
Purchase accounting adjustments
|
|
|
|
1.1
|
|
|
|
0.6
|
%
|
|
|
|
0.2
|
|
|
|
0.1
|
%
|
|
Adjusted operating profit
|
|
|
$
|
36.7
|
|
|
|
18.9
|
%
|
|
|
$
|
36.4
|
|
|
|
18.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental Health
|
|
|
|
|
Three Months Ended
|
|
|
|
|
December 09
|
|
|
|
|
|
December 08
|
|
|
|
|
Adjusted operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating profit
|
|
|
$
|
40.3
|
|
|
|
13.2
|
%
|
|
|
$
|
49.7
|
|
|
|
16.2
|
%
|
|
Amortization of intangible assets
|
|
|
|
4.1
|
|
|
|
1.4
|
%
|
|
|
|
3.6
|
|
|
|
1.2
|
%
|
|
Purchase accounting adjustments
|
|
|
|
0.1
|
|
|
|
0.0
|
%
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Adjusted operating profit
|
|
|
$
|
44.5
|
|
|
|
14.6
|
%
|
|
|
$
|
53.3
|
|
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
Year Ended
|
|
|
|
|
December 09
|
|
|
December 08
|
|
Adjusted operating cash flow:
|
|
|
|
|
|
|
|
GAAP operating cash flow from continuing operations
|
|
|
$
|
158.3
|
|
|
|
$
|
214.5
|
|
|
Effect of changes in A/R securitization facility
|
|
|
|
40.0
|
|
|
|
|
-
|
|
|
Adjusted operating cash flow
|
|
|
$
|
198.3
|
|
|
|
$
|
214.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
Year Ended
|
|
|
|
|
December 09
|
|
|
December 08
|
|
Adjusted EPS:
|
|
|
|
|
|
|
|
GAAP EPS
|
|
|
$
|
0.73
|
|
|
|
$
|
1.07
|
|
|
Discontinued operations
|
|
|
|
(0.06
|
)
|
|
|
|
(0.01
|
)
|
|
GAAP EPS from continuing operations
|
|
|
|
0.80
|
|
|
|
|
1.08
|
|
|
Amortization of intangible assets, net of income taxes
|
|
|
|
0.32
|
|
|
|
|
0.30
|
|
|
Purchase accounting adjustments, net of income taxes
|
|
|
|
0.03
|
|
|
|
|
0.02
|
|
|
Tax expense related to audit settlements
|
|
|
|
-
|
|
|
|
|
(0.12
|
)
|
|
Discontinuance of interest rate contract related to acquisition
financing, net of income taxes
|
|
|
|
-
|
|
|
|
|
0.09
|
|
|
Restructuring and lease charges, net of income taxes
|
|
|
|
0.12
|
|
|
|
|
0.04
|
|
|
Adjusted EPS
|
|
|
$
|
1.27
|
|
|
|
$
|
1.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
FY 10
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS:
|
|
|
Projected
|
|
|
|
|
GAAP EPS
|
|
|
$
|
0.98 - 1.05
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
GAAP EPS from continuing operations
|
|
|
$
|
0.98 - 1.05
|
|
|
|
|
|
Amortization of intangible assets, net of income taxes
|
|
|
|
0.36
|
|
|
|
|
|
Purchase accounting adjustments, net of income taxes
|
|
|
|
0.01
|
|
|
|
|
|
Adjusted EPS
|
|
|
$
|
1.35 - 1.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PerkinElmer, Inc. and Subsidiaries
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
|
|
|
|
|
|
|
|
PKI
|
|
|
|
|
Q409
|
|
Organic revenue growth:
|
|
|
|
|
Reported revenue growth
|
|
|
0%
|
|
Less: effect of foreign exchange rates
|
|
|
4%
|
|
Less: effect of acquisitions
|
|
|
1%
|
|
Organic revenue growth
|
|
|
-5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Human Health
|
|
|
|
|
Q409
|
|
Organic revenue growth:
|
|
|
|
|
Reported revenue growth
|
|
|
0%
|
|
Less: effect of foreign exchange rates
|
|
|
4%
|
|
Less: effect of acquisitions
|
|
|
1%
|
|
Organic revenue growth
|
|
|
-5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental Health
|
|
|
|
|
Q409
|
|
Organic revenue growth:
|
|
|
|
|
Reported revenue growth
|
|
|
-1%
|
|
Less: effect of foreign exchange rates
|
|
|
4%
|
|
Less: effect of acquisitions
|
|
|
1%
|
|
Organic revenue growth
|
|
|
-6%
|
Organic Revenue and Organic Revenue
Growth
We use the term "organic revenue” to refer to GAAP revenue, excluding
the effect of foreign currency translation and acquisitions. 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 believe that these non-GAAP measures, when taken
together with our GAAP financial measures, allow us and our investors to
better measure the performance of our investments in technology, to
evaluate the long-term performance trends and to assess our ability to
invest in the business. Organic revenue growth also provides for easier
comparisons of our performance with prior and future periods and
relative comparisons to our peers. We exclude the effect of foreign
currency translation from these measures because foreign currency
translation is subject to volatility and can obscure underlying trends.
We exclude the effect of acquisitions because acquisition activity can
vary dramatically between reporting periods and between us and our
peers, which we believe makes comparisons of long-term performance
trends difficult for management and investors, and could result in
overstating or understating to our investors the performance of our
operations.
Adjusted Gross Margin and Adjusted
Gross Margin Percentage
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, and including estimated
revenue from contracts acquired in the acquisition of ViaCell, Inc., or
ViaCell, 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 GAAP
revenue. We believe that these non-GAAP measures, when taken together
with our GAAP financial measures, allow us and our investors to better
measure the performance of our investments in technology, to evaluate
the long-term profitability trends and to assess our ability to invest
in the business. We exclude amortization of intangible assets from these
measures because intangibles amortization charges do not represent what
our management and what we believe our investors consider to be costs of
producing our products and could distort the additional value generated
over the cost of producing those products. In addition, inventory fair
value adjustments related to business acquisitions charges also do not
represent what our management and what we believe our investors consider
to be costs used in producing our products. We include estimated revenue
from contracts acquired in the ViaCell acquisition that will not be
fully recognized because our GAAP revenue for the periods subsequent to
our acquisition do not reflect the full amount of storage revenue on
these contracts that would have otherwise been recorded by ViaCell. The
non-GAAP adjustment is intended to reflect the full amount of such
revenue. Our management and we believe our investors will use this
adjustment as a measure of the ongoing performance of the ViaCell
business because customers have historically renewed these contracts,
although there can be no assurance that customers will do so in the
future.
Adjusted Selling, General and
Administrative (SG&A) Expense and Adjusted SG&A Percentage
We use the term "adjusted SG&A expense” to refer to GAAP SG&A expense,
excluding amortization of intangible assets, changes to the fair values
assigned to contingent consideration, and other costs related to
business acquisitions. We use the related term "adjusted SG&A
percentage” to refer to adjusted SG&A expense as a percentage of GAAP
revenue. We believe that these non-GAAP measures, when taken together
with our GAAP financial measures, allow us and our investors to better
measure the cost of the internal operating structure, our ability to
leverage that structure and the level of investment required to grow our
business. We exclude amortization of intangible assets, changes to the
fair values assigned to contingent consideration, and other costs
related to business acquisitions from these measures because intangibles
amortization charges, changes to the fair values assigned to contingent
consideration, and other costs related to business acquisitions do not
represent what our management and what we believe our investors consider
to be costs that support our internal operating structure and could
distort the efficiencies of that structure.
Adjusted Research and Development
(R&D) Expense and Adjusted R&D Percentage
We use the term "adjusted R&D expense” to refer to GAAP R&D expense,
excluding amortization of intangible assets. We use the related term
"adjusted R&D percentage” to refer to adjusted R&D expense as a
percentage of GAAP revenue. We believe that these non-GAAP measures,
when taken together with our GAAP financial measures, allow us and our
investors to better understand and evaluate our internal technology
investments. We exclude amortization of intangible assets from these
measures because intangibles amortization charges do not represent what
our management and what we believe our investors consider to be internal
investments in R&D activities and could distort our R&D investment level.
Adjusted Operating Profit and Adjusted
Operating Profit Margin
We use the term "adjusted operating profit” to refer to GAAP operating
profit, excluding amortization of intangible assets, inventory fair
value adjustments related to business acquisitions, changes to the fair
values assigned to contingent consideration, other costs related to
business acquisitions, and restructuring and lease charges, and
including estimated revenue from contracts acquired in the ViaCell
acquisition that will not be fully recognized due to business
combination accounting rules. Adjusted operating profit is calculated by
subtracting adjusted R&D expense, adjusted SG&A expense, and
restructuring and lease charges from adjusted gross margin. We use the
related term "adjusted operating profit margin” to refer to adjusted
operating profit as a percentage of GAAP revenue. We believe that these
non-GAAP measures, when taken together with our GAAP financial measures,
allow us and our investors to analyze the costs of the different
components of producing and selling our products, to better measure the
performance of our internal investments in technology and to evaluate
the long-term profitability trends of our core operations. Adjusted
operating profit also provides for easier comparisons of our performance
and profitability with prior and future periods and relative comparisons
to our peers. We believe our investors do not consider the items that we
exclude from adjusted operating profit to be costs of producing our
products, investments in technology and production, and costs to support
our internal operating structure, and so we present this non-GAAP
measure to avoid overstating or understating to our investors the
performance of our operations. We exclude restructuring and lease
charges because they tend to occur due to an acquisition, divestiture,
repositioning of the business or other unusual event that could distort
the performance measures of our internal investments and costs to
support our internal operating structure. We include estimated revenue
from contracts acquired in the ViaCell acquisition that will not be
fully recognized because our GAAP revenue for the periods subsequent to
our acquisition do not reflect the full amount of storage revenue on
these contracts that would have otherwise been recorded by ViaCell. The
non-GAAP adjustment is intended to reflect the full amount of such
revenue. Our management and we believe our investors will use this
adjustment as a measure of the ongoing performance of the ViaCell
business because customers have historically renewed these contracts,
although there can be no assurance that customers will do so in the
future.
Adjusted Earnings Per Share
We use the term "adjusted earnings per share,” or "adjusted EPS,” to
refer to GAAP earnings per share, excluding discontinued operations,
amortization of intangible assets, inventory fair value adjustments
related to business acquisitions, changes to the fair values assigned to
contingent consideration, other costs related to business acquisitions,
restructuring and lease charges, the discontinuance of interest rate
contract related to acquisition financing, and income from significant
tax audit settlements, and including estimated revenue from contracts
acquired in the ViaCell acquisition that will not be fully recognized
due to business combination accounting rules. Adjusted earnings per
share is calculated by subtracting the items above included in adjusted
gross margin, adjusted R&D expense, adjusted SG&A expense, restructuring
and lease charges, the discontinuance of interest rate contract related
to acquisition financing, income from significant tax audit settlements
and provision for taxes, related to these items, from GAAP earnings per
share. We believe that this non-GAAP measure, when taken together with
our GAAP financial measures, allows us and our investors to analyze the
costs of producing and selling our products and the performance of our
internal investments in technology and our internal operating structure,
to evaluate the long-term profitability trends of our core operations
and to calculate the underlying value of the core business on a dilutive
share basis, which is a key measure of the value of the Company used by
our management and we believe used by investors as well. Adjusted
earnings per share also facilitates the overall analysis of the value of
the Company and the core measure of the success of our operating
business model as compared to prior and future periods and relative
comparisons to our peers. We exclude discontinued operations,
amortization of intangible assets, inventory fair value adjustments
related to business acquisitions, changes to the fair values assigned to
contingent consideration, other costs related to business acquisitions,
restructuring and lease charges, the discontinuance of interest rate
contract related to acquisition financing, and income from significant
tax audit settlements, as these items do not represent what our
management and 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, which could result in
overstating or understating to our investors the performance of our
operations. We include estimated revenue from contracts acquired in the
ViaCell acquisition that will not be fully recognized because our GAAP
revenue for the periods subsequent to our acquisition do not reflect the
full amount of storage revenue on these contracts that would have
otherwise been recorded by ViaCell. The non-GAAP adjustment is intended
to reflect the full amount of such revenue. Our management and we
believe our investors will use this adjustment as a measure of the
ongoing performance of the ViaCell business because customers have
historically renewed these contracts, although there can be no assurance
that customers will do so in the future.
The fourth quarter tax effect on adjusted EPS for discontinued
operations was an expense of $0.01 in 2009 and $0.01 in 2008,
amortization of intangible assets was an expense of $0.05 in 2009 and
$0.04 in 2008, and the discontinuance of interest rate contract related
to acquisition financing was an expense of $0.06 in 2008. The fourth
quarter tax effect on adjusted EPS for each of the remaining items
(inventory fair value adjustments related to business acquisitions,
changes to the fair values assigned to contingent consideration, other
costs related to business acquisitions, restructuring and lease charges,
and the estimated revenue from contracts acquired in the ViaCell
acquisition that will not be fully recognized due to business
combination accounting rules) was $0.00 for both 2009 and 2008. The full
year tax effect on adjusted EPS for discontinued operations was an
expense of $0.01 in 2009 and $0.09 in 2008, amortization of intangible
assets was an expense of $0.17 in 2009 and $0.16 in 2008, restructuring
and lease charges was an expense of $0.05 in 2009 and $0.02 in 2008, the
estimated revenue from contracts acquired in the ViaCell acquisition
that will not be fully recognized due to business combination accounting
rules was an expense of $0.00 in 2009 and $0.01 in 2008, the
discontinuance of interest rate contract related to acquisition
financing was and expense of $0.06 in 2008, and income from significant
tax audit settlements was an expense of $0.12 in 2008. The full year tax
effect on adjusted EPS for each of the remaining items (inventory fair
value adjustments related to business acquisitions, changes to the fair
values assigned to contingent consideration, and other costs related to
business acquisitions) was $0.00 for both 2009 and 2008. 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, other costs related to business acquisitions,
restructuring and lease charges, the discontinuance of interest rate
contract related to acquisition financing, income from significant tax
audit settlements, and the estimated revenue from contracts acquired in
the ViaCell acquisition is calculated based on operational results and
applicable jurisdictional law, which contemplates tax rates currently in
effect to determine our tax provision.
Adjusted Operating Cash Flow
We use the term "adjusted operating cash flow” to refer to GAAP
operating cash flow from continuing operations, excluding the effect of
changes in our accounts receivable securitization facility. We believe
that this non-GAAP measure, when taken together with our GAAP financial
measure, allows us and our investors to better evaluate the long-term
performance trends and to assess our ability to invest in the business.
Adjusted operating cash flow also provides for easier comparisons of our
performance with prior and future periods and relative comparisons to
our peers. We exclude the effect of changes in our accounts receivable
securitization facility from this measure because changes in our
accounts receivable securitization facility can vary dramatically by
quarter and between us and our peers and can obscure underlying trends,
which we believe makes comparisons of long-term performance trends
difficult for management and investors, and could result in overstating
or understating to our investors the performance of our operations.
****
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 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 are 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.