Harvard Bioscience, Inc. (Nasdaq: HBIO), a global developer,
manufacturer, and marketer of a broad range of tools to advance life
science research, today reported unaudited financial highlights for the
first quarter ended March 31, 2009.
First Quarter Reported Results
Revenues from the Company’s continuing operations
for the three
months ended March 31, 2009 were $19.1 million, a decrease of $2.9
million, or 13.2%, compared to revenues of $22.0 million for the three
months ended March 31, 2008. Income from continuing operations, as
measured under U.S. generally accepted accounting principles ("GAAP”),
was $1.8 million, or $0.06 per diluted share for the three months ended
March 31, 2009 compared to $1.2 million, or $0.04 per diluted share for
the same period in 2008. In constant currency, first quarter 2009
revenues were $22.0 million, reflecting 0% organic growth compared with
the first quarter of 2008. Currency translation had an adverse effect of
approximately $0.02 per diluted share on earnings in the first quarter
of 2009 compared with the first quarter of 2008. GAAP income from
continuing operations for the first quarter of 2009 included $0.1
million in costs related to the Company’s ongoing initiative to
consolidate business functions to reduce operating expenses compared to
$0.8 million for the first quarter of 2008.
Non-GAAP adjusted income from continuing operations was $2.2 million, or
$0.07 per diluted share, for the three months ended March 31, 2009
compared with $2.5 million, or $0.08 per diluted share, for the same
period in 2008. Currency translation had an adverse effect of
approximately $0.02 per diluted share on earnings in the first quarter
of 2009 compared with the first quarter of 2008.
The Company ended the first quarter of 2009 with a strong balance sheet.
We had net cash (cash and cash equivalents, net of debt) totaling $14.9
million at March 31, 2009, after repurchasing approximately 434,000 of
the Company’s shares, at a cost of $1.2 million, during the first
quarter. At December 31, 2008, net cash was $12.3 million.
See Exhibits 4 and 5 of this press release for reconciliations of GAAP
income from continuing operations to non-GAAP adjusted income from
continuing operations and GAAP earnings per diluted share from
continuing operations to non-GAAP adjusted earnings per diluted share
from continuing operations.
Chane Graziano, CEO, stated, "Against the backdrop of the current
difficult economic environment and 13% foreign exchange headwinds, our
performance in the first quarter of 2009 was consistent with our
expectations and our guidance. On a constant currency basis, revenues
were flat year-over-year. Our non-GAAP adjusted earnings per diluted
share was $0.07, and reflected an adverse currency translation effect of
approximately $0.02 per diluted share.”
Mr. Graziano continued, "We see little change in these trends for the
balance of the year and therefore, on that basis, we reconfirm our
guidance for the year of $80.0 million - $85.0 million in revenues and
$0.27 - $0.32 in non-GAAP adjusted earnings per share. In the second
quarter of 2009, we see revenues in the $18.5 million - $19.5 million
range and non-GAAP adjusted earnings per share in the $0.05 - $0.06
range.”
He added, "In order to achieve our long-term goal of doubling revenues
and profits in the next 3-5 years, we will continue to focus on our
three major objectives: operational efficiencies throughout the company,
the introduction of major new products and acquisitions. With a strong
balance sheet and good cash flow, I believe we are well positioned to
achieve these goals and be a much stronger company coming out of the
recession.”
Our revenue guidance was calculated using April 1, 2009 exchange rates
(USD 1.44/GBP and USD 1.32/Euro) and assumes a continuation of the
business conditions as we see them at this time. The non-GAAP adjusted
earnings per diluted share from continuing operations guidance excludes
amortization of intangible assets, the impact of future acquisitions and
acquisition costs in 2009, any future restructuring actions, stock-based
compensation expense recognized under SFAS No. 123(R) and the
utilization of deferred tax assets that have full valuation allowances.
See the table below for a reconciliation of our estimated non-GAAP
adjusted earnings per diluted share from continuing operations to our
estimated GAAP earnings per diluted share from continuing operations.
See Exhibits 3, 4 and 5 for reconciliations of GAAP to non-GAAP adjusted
operating income from continuing operations, GAAP to non-GAAP adjusted
income from continuing operations and GAAP earnings per diluted share to
non-GAAP adjusted earnings per diluted share from continuing operations
for the three months ended March 31, 2009.
|
Reconciliation of Guidance for US GAAP Earnings per Diluted Share
From Continuing Operations to Adjusted Non-GAAP Earnings per Diluted
Share From Continuing Operations
|
|
(unaudited)
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
June 30, 2009
|
|
December 31, 2009
|
|
|
|
Low Estimate
|
|
High Estimate
|
|
Low Estimate
|
|
High Estimate
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted diluted earnings per common share from continuing
operations - A
|
|
$
|
0.05
|
|
|
$
|
0.06
|
|
|
$
|
0.27
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
Less the impact of:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.06
|
)
|
|
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation (SFAS No. 123(R))
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.07
|
)
|
|
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.02
|
)
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Tax - B
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per common share from continuing operations - A
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.17
|
|
|
$
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A - Assumes no additional acquisitions.
|
|
B - Tax impact of above items and utilization of deferred tax
assets that have full valuation allowances.
|
Operating Results for Continuing Operations
Three months ended March 31, 2009 compared to three months ended
March 31, 2008:
Revenues decreased $2.9 million, or 13.2%, to $19.1 million for the
three months ended March 31, 2009 compared to $22.0 million for the same
period in 2008. The decrease in revenues from the prior year was wholly
due to the strengthening of the U.S. dollar. In constant currency,
organic growth was 0%.
Cost of product revenues decreased $2.0 million, or 16.9%, to $9.7
million for the three months ended March 31, 2009 compared with $11.6
million for the three months ended March 31, 2008. The decrease in cost
of product revenues was primarily due to a $1.4 million effect of a
strengthened U.S. Dollar and cost reductions in the Company’s Biochrom
group. Gross profit as a percentage of revenues increased to 49.3% for
the three months ended March 31, 2009 compared with 47.0% for the same
period in 2008. The increase in gross profit as a percentage of revenues
was primarily due to write-downs in the prior year first quarter related
to the consolidation of manufacturing facilities, production efficiency
improvements and mix.
Sales and marketing expenses decreased $0.5 million, or 16.5%, to $2.4
million for the three months ended March 31, 2009 compared with $2.8
million for the three months ended March 31, 2008. This decrease was
primarily due to the effect of a strengthened U.S. dollar and a decrease
in salary related expenses at our Hoefer division as a result of our
2008 restructuring initiative. Excluding the impact of currency exchange
rates, sales and marketing costs decreased 6.9% for the first quarter of
2009 from the prior year period.
General and administrative expenses decreased $0.4 million, or 11.7%, to
$3.3 million for the three months ended March 31, 2009 compared with
$3.8 million for the three months ended March 31, 2008. The year-to-year
quarterly decrease was primarily due to changes in foreign exchange
rates. Excluding the effects of foreign exchange, general and
administrative expenses were flat in the first quarter of 2009 compared
with the first quarter of 2008.
Research and development expenses were $1.0 million, a decrease of $0.1
million, or 7.6%, for the three months ended March 31, 2009 compared to
$1.1 million for the three months ended March 31, 2008. The year-to-year
quarterly decrease was primarily due to changes in foreign exchange
rates.
Balance Sheet
The Company ended the first quarter of 2009 with cash and cash
equivalents of $15.9 million compared to $13.7 million at December 31,
2008. As of March 31, 2009 and December 31, 2008, the Company had no
borrowings outstanding on its revolving credit facility. Additionally,
the Company’s Panlab subsidiary had $1.0 million and $1.4 million in
bank debt outstanding at March 31, 2009 and December 31, 2008,
respectively. Total cash and equivalents, net of debt, was $14.9 million
and $12.3 million at March 31, 2009 and December 31, 2008, respectively.
Trade receivables were $12.1 million and inventories were $12.0 million
as of March 31, 2009 compared to trade receivables of $14.1 million and
inventories of $16.2 million as of March 31, 2008. Outstanding days of
sales, or DSO, were 59 days for the three months ended March 31, 2009
and March 31, 2008. Inventory turns were 3.2 times for the three months
ended March 31, 2009 compared with 2.9 times for the same period of 2008.
The Company spent $1.2 million to repurchase approximately 434,000
shares of its common stock during the first quarter of 2009.
Restructuring
During the quarter ended March 31, 2009, the management of Harvard
Bioscience initiated a plan to relocate the Scie-Plas operation and exit
its general fabrication business as part of its ongoing initiative to
reduce costs. During the quarter ended March 31, 2009, we recorded
charges relating to this plan of approximately $55,000. These charges
were comprised of $9,000 in severance payments, $28,000 in inventory
impairment charges related to the discontinuance of certain product
lines (included in cost of product revenues) and $18,000 in various
other costs.
During the quarter ended March 31, 2008, the management of Harvard
Bioscience committed to an ongoing initiative to consolidate business
functions to reduce operating expenses. Our actions in 2008 were related
to the separation of our electrophoresis product lines from our
spectrophotometer and plate reader product lines. As part of these
initiatives we made changes in management, completed the consolidation
of the Hoefer electrophoresis administrative and marketing operations
from San Francisco, California to the headquarters of the Harvard
Apparatus business in Holliston, Massachusetts and consolidated the
activities of our Asys Hitech subsidiary in Austria to the Company’s
Biochrom subsidiary’s facility located in Cambridge UK. The combined
costs of these activities recorded in the year ended December 31, 2008
were $1.8 million.
Discontinued Operations
In July 2005, we announced plans to divest our Capital Equipment
Business segment. The decision to divest this business was based on the
fact that market conditions for the Capital Equipment Business segment
had been such that this business did not meet our expectations and the
decision to focus our resources on our Apparatus and Instrumentation
Business segment. As a result, we began reporting our Capital Equipment
Business segment as a discontinued operation in the third quarter of
2005. In November 2007, we completed the sale of the assets of our
Genomic Solutions Division and the stock of our Belgian subsidiary, MAIA
Scientific, both of which were part of our Capital Equipment Business
Segment, to Digilab, Inc. In September 2008, we completed the sale of
assets of our Union Biometrica Division including our German subsidiary,
Union Biometrica GmbH, representing at that time the remaining portion
of our Capital Equipment Business Segment. Accordingly, unless otherwise
indicated, the discussion of our business is focused on our continuing
operations, which constitute our Apparatus and Instrumentation
businesses.
Conference Call Details
As previously announced, management will host a conference call to
discuss first quarter 2009 results and business highlights and outlook,
which will be simultaneously broadcast over the Internet and can be
accessed through the Harvard Bioscience, Inc. web site. In addition,
management may answer one or more questions concerning business and
financial developments and trends and other business and financial
matters affecting the Company, some of the responses to which may
contain information that has not been previously disclosed. The
conference call will begin at 5:30 p.m. Boston time on Thursday, April
30, 2009. To listen to the conference call, log on to our website at: www.harvardbioscience.com
and click on the Earnings Call icon. The live conference call is also
accessible by dialing 866-783-2141 and referencing the pass code of
"78640960”. A replay of this conference call will be available from 8:30
p.m. on April 30, 2009 through May 7, 2009 and will be accessible by
dialing 888-286-8010 and referencing the pass code of "85099630”. This
earnings release, as well as any material financial and other
statistical information presented on the call which is not included in
this earnings release, is available on our website by clicking on the
Press Releases icon. If you are unable to listen to the live conference
call, please note that the call, this press release and any related
financial or statistical information will be archived on our web site
under the Press Releases icon or Earnings Call icon, as appropriate.
Use of Non-GAAP Financial Information
In this press release, we have included non-GAAP financial information
including adjusted operating income from continuing operations, adjusted
income from continuing operations and adjusted earnings per diluted
share from continuing operations. We believe that this non-GAAP
financial information provides investors with an enhanced understanding
of the underlying operations of the business. For the periods presented,
these non-GAAP financial measures of income have excluded certain
expenses primarily resulting from purchase accounting or events that we
do not believe are related to the underlying operations of the business
such as amortization of intangibles related to acquisitions, fair value
adjustments of inventory and backlog related to acquisitions, asset
write-down expenses, costs related to acquisition initiatives,
restructuring expenses (including related inventory write-downs),
discontinued operations and stock-based compensation expense. They also
exclude the tax impact of the reconciling items and the utilization of
deferred tax assets that have full valuation allowances. This non-GAAP
financial information approximates information used by our management to
internally evaluate the operating results of the Company. Tabular
reconciliations of our non-GAAP adjusted income and earnings per diluted
share from continuing operations for the three months ended March 31,
2009 and 2008 are included as exhibits below in this press release.
The non-GAAP financial information provided in this press release should
be considered in addition to, not as a substitute for, the financial
information provided and presented in accordance with GAAP.
About Harvard Bioscience
Harvard Bioscience ("HBIO”) is a global developer, manufacturer and
marketer of a broad range of specialized products, primarily scientific
instruments and apparatus, used to advance life science research at
pharmaceutical and biotechnology companies, universities and government
laboratories worldwide. HBIO sells its products to thousands of
researchers in over 100 countries primarily through its 900 page catalog
(and various other specialty catalogs), its website and through its
distributors, including GE Healthcare, Thermo Fisher Scientific and VWR.
HBIO has sales and manufacturing operations in the United States, the
United Kingdom, Germany and Spain with additional facilities in France
and Canada. For more information, please visit www.harvardbioscience.com.
This press release contains, and our conference call may contain,
forward-looking statements within the meaning of the federal securities
laws. You can identify these statements by our use of the words
"guidance,", "objectives,” "expects," "plans," "estimates," "projects,"
"intends," "believes,” "goals,” "sees,” and similar expressions that do
not relate to historical matters. Forward-looking statements in this
press release or that may be made during our conference call may
include, but are not limited to, statements or inferences about the
Company’s or management’s beliefs or expectations, the Company’s
anticipated future revenues and earnings, the strength of the Company’s
market position and business model, the impact of acquisitions, the
outlook for the life sciences industry, the Company’s business strategy,
the positioning of the Company for growth, the market demand and
opportunity for the Company’s products, and the Company’s plans,
objectives and intentions that are not historical facts.
These statements involve known and unknown risks, uncertainties and
other factors that may cause the Company’s actual results, performance
or achievements to be materially different from any future results,
performance or achievements expressed or implied by the forward-looking
statements. Factors that may cause the Company’s actual results to
differ materially from those in the forward-looking statements include
the Company’s failure to successfully integrate acquired businesses or
technologies, complete consolidations of business functions, expand its
product offerings, introduce new products or commercialize new
technologies, including our new micro liter spectrophotometer and
electrophoresis products, unanticipated costs relating to acquisitions,
unanticipated costs arising in connection with the Company’s
consolidation
of business functions, decreased demand for the Company’s products due
to changes in its customers’ needs, financial position, or other
circumstances, overall economic trends, the seasonal nature of
purchasing in Europe,
economic, political and other risks
associated with international revenues and operations, the impact of the
current economic and financial market crisis, additional costs of
complying with recent changes in regulatory rules applicable to public
companies, our ability to manage our growth, our ability to retain key
personnel, competition from our competitors, technological changes
resulting in our products becoming obsolete, future changes
to
the operations or the activities of our subsidiaries due to
manufacturing consolidations,
our ability to extend our credit
facility, or obtain a new credit facility, our ability to meet the
financial covenants contained in our credit facility, our ability to
protect our intellectual property and operate without infringing on
others’ intellectual property, potential costs of any lawsuits to
protect or enforce our intellectual property, economic and political
conditions generally and those affecting pharmaceutical and
biotechnology industries, research funding levels from endowments at our
university customers, impact of any impairment of our goodwill or
intangible assets, and our acquisition of Genomic Solutions failing to
qualify as a tax-free reorganization for federal tax purposes, the
amount of earn-out consideration that the Company receives in connection
with the recent disposition of a portion of the Company’s Capital
Equipment Business segment and factors that may impact the receipt of
this consideration, such as the revenues of the businesses disposed of,
plus factors described under the heading "Item 1A. Risk Factors” in the
Company’s Annual Report on Form 10-K for the fiscal year ended December
31, 2008 or described in the Company’s other public filings. The
Company’s results may also be affected by factors of which the Company
is not currently aware. The Company may not update these forward-looking
statements, even though its situation may change in the future, unless
it has obligations under the federal securities laws to update and
disclose material developments related to previously disclosed
information.
For investor inquiries, please call (508) 893-8066. Press releases may
be found on our web site, http://www.harvardbioscience.com.
|
Exhibit 1
|
|
HARVARD BIOSCIENCE, INC.
|
|
Selected Consolidated Balance Sheet Information
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
15,883
|
|
$
|
13,698
|
|
Trade receivables
|
|
|
12,096
|
|
|
15,086
|
|
Inventories
|
|
|
11,997
|
|
|
11,901
|
|
Property, plant and equipment
|
|
|
3,208
|
|
|
3,221
|
|
Goodwill and other intangibles
|
|
|
32,854
|
|
|
33,782
|
|
Other assets
|
|
|
3,868
|
|
|
3,583
|
|
Total assets
|
|
$
|
79,906
|
|
$
|
81,271
|
|
|
|
|
|
|
|
Liabilities and Stockholder's Equity
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
10,079
|
|
|
11,215
|
|
Total liabilities
|
|
|
13,225
|
|
|
14,553
|
|
Stockholders’ equity
|
|
|
66,681
|
|
|
66,718
|
|
Total liabilities and stockholders’ equity
|
|
$
|
79,906
|
|
$
|
81,271
|
|
Exhibit 2
|
|
HARVARD BIOSCIENCE, INC.
|
|
Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
19,072
|
|
|
$
|
21,959
|
|
|
Cost of product revenues
|
|
|
9,662
|
|
|
|
11,628
|
|
|
|
Gross profit
|
|
|
9,410
|
|
|
|
10,331
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses
|
|
|
2,372
|
|
|
|
2,841
|
|
|
General and administrative expenses
|
|
|
3,317
|
|
|
|
3,756
|
|
|
Research and development expenses
|
|
|
999
|
|
|
|
1,081
|
|
|
Restructuring charges
|
|
|
27
|
|
|
|
581
|
|
|
Amortization of intangible assets
|
|
|
344
|
|
|
|
506
|
|
|
|
Total operating expenses
|
|
|
7,059
|
|
|
|
8,765
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
2,351
|
|
|
|
1,566
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
Foreign exchange
|
|
|
76
|
|
|
|
193
|
|
|
|
Interest expense
|
|
|
(45
|
)
|
|
|
(130
|
)
|
|
|
Interest income
|
|
|
7
|
|
|
|
78
|
|
|
|
Other, net
|
|
|
53
|
|
|
|
54
|
|
|
Other income, net
|
|
|
91
|
|
|
|
195
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
2,442
|
|
|
|
1,761
|
|
|
Income taxes
|
|
|
603
|
|
|
|
544
|
|
|
Income from continuing operations
|
|
|
1,839
|
|
|
|
1,217
|
|
|
Loss from discontinued operations, net of tax
|
|
|
-
|
|
|
|
(530
|
)
|
|
Net income
|
|
$
|
1,839
|
|
|
$
|
687
|
|
|
|
|
|
|
|
|
|
Income (loss) per share:
|
|
|
|
|
|
|
Basic earnings per common share from continuing operations
|
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.02
|
)
|
|
|
Basic earnings per common share
|
|
$
|
0.06
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations
|
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.02
|
)
|
|
|
Diluted earnings per common share
|
|
$
|
0.06
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average common shares:
|
|
|
|
|
|
|
Basic
|
|
|
30,012
|
|
|
|
30,875
|
|
|
|
Diluted
|
|
|
30,120
|
|
|
|
31,445
|
|
|
Exhibit 3
|
|
HARVARD BIOSCIENCE, INC.
|
|
Reconciliation of US GAAP Operating Income from Continuing
Operations to Non-GAAP Adjusted Operating Income from Continuing
Operations
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
US GAAP operating income
|
|
$
|
2,351
|
|
$
|
1,566
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
344
|
|
|
506
|
|
|
|
|
|
|
|
Inventory writedown due to restructuring
|
|
|
28
|
|
|
258
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
27
|
|
|
581
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
312
|
|
|
430
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating income
|
|
$
|
3,062
|
|
$
|
3,341
|
|
Exhibit 4
|
|
HARVARD BIOSCIENCE, INC.
|
|
Reconciliation of US GAAP Income from Continuing Operations to
Non-GAAP Adjusted Income from Continuing Operations
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
US GAAP income from continuing operations
|
|
$
|
1,839
|
|
|
$
|
1,217
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
344
|
|
|
|
506
|
|
|
|
|
|
|
|
|
Inventory writedown due to restructuring
|
|
|
28
|
|
|
|
258
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
27
|
|
|
|
581
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
312
|
|
|
|
430
|
|
|
|
|
|
|
|
|
Income taxes (A)
|
|
|
(375
|
)
|
|
|
(529
|
)
|
|
|
|
|
|
|
|
Non-GAAP adjusted income from continuing operations
|
|
$
|
2,175
|
|
|
$
|
2,463
|
|
|
|
|
|
|
|
|
(A) Income taxes includes the tax effect of adjusting for the
amortization of intangible assets, restructuring charges and
stock-based compensation. They also exclude the tax impact of the
reconciling items and the utilization of deferred tax assets that
have full valuation allowances.
|
|
Exhibit 5
|
|
HARVARD BIOSCIENCE, INC.
|
|
Reconciliation of US GAAP Diluted Earnings Per Common Share from
Continuing Operations to Non-GAAP Adjusted Diluted Earnings Per
Common Share from Continuing Operations
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
US GAAP diluted earnings per common share from continuing operations
|
|
$
|
0.06
|
|
|
$
|
0.04
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
0.01
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
Inventory writedown due to restructuring
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
Restructuring charges
|
|
|
0.00
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
Income Taxes (A)
|
|
|
(0.01
|
)
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
Non-GAAP adjusted diluted earnings per common share from continuing
operations
|
|
$
|
0.07
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
(A) Income taxes includes the tax effect of adjusting for the
amortization of intangible assets, restructuring charges and
stock-based compensation. They also exclude the tax impact of the
reconciling items and the utilization of deferred tax assets that
have full valuation allowances.
|
|
Exhibit 6
|
|
HARVARD BIOSCIENCE, INC.
|
|
Reconciliation of Changes In Total Revenue Compared to the Same
Period of the Prior Year (Continuing Operations)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Year Ended
|
|
Three Months Ended
|
|
For the Year Ended
|
|
Three Months Ended
|
|
For the Year Ended
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
June 30,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
Dec. 31,
|
|
March 31,
|
|
June 30,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
Dec. 31,
|
|
March 31,
|
|
June 30,
|
|
Sept. 30,
|
|
Dec. 31,
|
|
Dec. 31
|
|
March 31,
|
|
|
|
2006
|
|
2006
|
|
2006
|
|
2006
|
|
2006
|
|
2007
|
|
2007
|
|
2007
|
|
2007
|
|
2007
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic growth
|
|
11.9%
|
|
11.2%
|
|
3.7%
|
|
7.8%
|
|
8.5%
|
|
-2.7%
|
|
4.4%
|
|
-1.9%
|
|
-3.5%
|
|
-1.0%
|
|
0.1%
|
|
-2.5%
|
|
-1.2%
|
|
6.4%
|
|
1.0%
|
|
0.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions
|
|
0.0%
|
|
0.0%
|
|
3.6%
|
|
7.6%
|
|
2.9%
|
|
7.7%
|
|
4.2%
|
|
0.0%
|
|
13.5%
|
|
6.6%
|
|
12.6%
|
|
13.8%
|
|
8.2%
|
|
0.0%
|
|
8.2%
|
|
0.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange effect
|
|
-4.2%
|
|
0.5%
|
|
3.0%
|
|
6.1%
|
|
1.6%
|
|
5.0%
|
|
3.6%
|
|
4.1%
|
|
3.1%
|
|
3.9%
|
|
2.2%
|
|
1.6%
|
|
-3.7%
|
|
-12.4%
|
|
-3.6%
|
|
-13.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue growth
|
|
7.7%
|
|
11.7%
|
|
10.3%
|
|
21.5%
|
|
13.0%
|
|
10.0%
|
|
12.2%
|
|
2.2%
|
|
13.1%
|
|
9.5%
|
|
14.9%
|
|
12.9%
|
|
3.3%
|
|
-6.0%
|
|
5.6%
|
|
-13.2%
|
