| News Release View printer-friendly version | | << Back | | Thermo Fisher Scientific Reports 2009 Third Quarter Results | WALTHAM, Mass.--(BUSINESS WIRE)--Oct. 22, 2009--
Thermo Fisher Scientific Inc. (NYSE: TMO), the world leader in serving
science, reported that revenues decreased 2% to $2.53 billion in the
third quarter of 2009, compared with $2.59 billion in the 2008 quarter.
These results reflect the impact of foreign currency translation, which
lowered revenues by 2%, and acquisitions, which increased revenues by
2%. GAAP diluted earnings per share (EPS) were $.53 in 2009, versus $.50
in the year-ago period. GAAP operating income for the 2009 quarter was
$275 million, compared with $286 million in 2008, and GAAP operating
margin was 10.9%, compared with 11.1% a year ago.
Adjusted EPS increased 4% to $0.78 in the third quarter of 2009, versus
$0.75 in the 2008 quarter. Adjusted operating income for the 2009
quarter decreased 4% versus 2008 results, and adjusted operating margin
declined 20 basis points to 17.3%, compared with adjusted operating
margin of 17.5% in the 2008 period.
Adjusted EPS, adjusted operating income, adjusted operating margin and
free cash flow are non-GAAP measures that exclude certain items detailed
later in this press release under the heading “Use of Non-GAAP Financial
Measures.” All prior-year results have been adjusted to reflect the new
accounting rules concerning convertible debt and the calculation of
earnings per share that took effect at the beginning of 2009.
Quarterly Snapshot
-
Revenues decreased 2%
-
Adjusted EPS increased 4%
-
Generated significant free cash flow of $346 million
-
Acquired B.R.A.H.M.S. AG, a leading provider of specialty in-vitro
diagnostic tests
-
Showcased new technologies and workflows at major clinical chemistry
and food safety exhibitions
-
Recorded strong shipments of Thermo Scientific LTQ Velos ion trap and
LTQ Velos Orbitrap mass spectrometry systems for proteomics research
“We’re pleased that our third quarter results have continued our trend
of improving revenue and operating performance as the year has
progressed, keeping us firmly on track to meet our financial goals for
2009,” said Marc N. Casper, president and chief executive officer of
Thermo Fisher Scientific. “In line with our expectations, the economy
continued to constrain our customers’ spending on capital equipment,
while sales of consumables showed increasing strength. We again reported
significant improvement in our operating margin over the preceding
quarter, and delivered growth in adjusted EPS on both a sequential and
year-to-year basis. Finally, we generated another strong quarter of free
cash flow, and also invested approximately $480 million just after
quarter close to acquire B.R.A.H.M.S., which significantly broadened our
offering in high-growth specialty diagnostics applications.
“Looking ahead, we remain intently focused on pursuing opportunities
that will generate shareholder value for the long term. These include:
-
Developing innovative technologies that our customers need for their
specific applications, from life sciences to food safety
-
Expanding our strong commercial presence in growing geographic
markets, particularly Asia
-
Capitalizing on opportunities presented by global government stimulus
programs, and
-
Extending our track record of effective capital deployment.
Casper added, “Entering the fourth quarter, we are narrowing our annual
revenue guidance to a range of $9.95 to $10.05 billion. This would lead
to a 4% to 5% decline from our 2008 results. We are also narrowing our
adjusted EPS guidance to a new range of $2.95 to $3.05 for the year,
which would result in a 3% to 6% decline compared with our 2008 adjusted
EPS of $3.13.” (The 2009 guidance does not include any future
acquisitions or divestitures, and is based on present currency exchange
rates. In addition, the adjusted EPS estimate excludes amortization
expense for acquisition-related intangible assets and certain other
items detailed later in this press release under the heading “Use of
Non-GAAP Financial Measures.”)
Management uses adjusted operating results to monitor and evaluate
performance of the company’s business segments.
Analytical Technologies Segment
Revenues in the Analytical Technologies Segment declined 6% in the third
quarter of 2009 to $1.02 billion, compared with 2008 revenues of $1.09
billion. Adjusted operating income decreased 11% in the third quarter of
2009, and adjusted operating margin decreased to 19.9%, versus 2008
results of 21.1%.
Laboratory Products and Services Segment
In the Laboratory Products and Services Segment, revenues increased 1%
in the third quarter of 2009 to $1.63 billion, compared with 2008
revenues of $1.61 billion. Adjusted operating income increased 4% in the
third quarter of 2009, and adjusted operating margin increased to 14.4%,
versus 2008 results of 14.0%.
Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with
generally accepted accounting principles (GAAP), we use certain non-GAAP
financial measures, including adjusted EPS, adjusted operating income
and adjusted operating margin, which exclude restructuring and other
costs/income and amortization of acquisition-related intangible assets.
Adjusted EPS also excludes certain other gains and losses, tax
provisions/benefits related to the previous items, benefits from tax
credit carryforwards, the impact of significant tax audits or events and
discontinued operations. We exclude the above items because they are
outside of our normal operations and/or, in certain cases, are difficult
to forecast accurately for future periods. We also use a non-GAAP
measure, free cash flow, which excludes operating cash flows from
discontinued operations and deducts net capital expenditures. We believe
that the use of non-GAAP measures helps investors to gain a better
understanding of our core operating results and future prospects,
consistent with how management measures and forecasts the company’s
performance, especially when comparing such results to previous periods
or forecasts.
For example:
We exclude costs and tax effects associated with restructuring
activities, such as reducing overhead and consolidating facilities. We
believe that the costs related to these restructuring activities are not
indicative of our normal operating costs.
We exclude certain acquisition-related costs, including charges for the
sale of inventories revalued at the date of acquisition and significant
transaction costs. We exclude these costs because we do not believe they
are indicative of our normal operating costs.
We exclude the expense and tax effects associated with the amortization
of acquisition-related intangible assets because a significant portion
of the purchase price for acquisitions may be allocated to intangible
assets that have lives of 5 to 20 years. Our adjusted EPS estimate for
2009 excludes approximately $.89 of expense for the amortization of
acquisition-related intangible assets for acquisitions completed through
the third quarter of 2009. Exclusion of the amortization expense allows
comparisons of operating results that are consistent over time for both
our newly acquired and long-held businesses and with both acquisitive
and non-acquisitive peer companies.
We also exclude certain gains/losses and related tax effects, benefits
from tax credit carryforwards and the impact of significant tax audits
or events (such as the one-time effect on deferred tax balances of
enacted changes in tax rates), which are either isolated or cannot be
expected to occur again with any regularity or predictability and that
we believe are not indicative of our normal operating gains and losses.
For example, we exclude gains/losses from items such as the sale of a
business or real estate, gains or losses on significant
litigation-related matters, gains on curtailments of pension plans, the
early retirement of debt and debt facilities, and discontinued
operations.
We also report free cash flow, which is operating cash flow, net of
capital expenditures, and also excludes operating cash flows from
discontinued operations to provide a view of the continuing operations’
ability to generate cash for use in acquisitions and other investing and
financing activities.
Thermo Fisher’s management uses these non-GAAP measures, in addition to
GAAP financial measures, as the basis for measuring the company’s core
operating performance and comparing such performance to that of prior
periods and to the performance of our competitors. Such measures are
also used by management in their financial and operating decision-making
and for compensation purposes.
The non-GAAP financial measures of Thermo Fisher’s results of operations
and cash flows included in this press release are not meant to be
considered superior to or a substitute for Thermo Fisher’s results of
operations prepared in accordance with GAAP. Reconciliations of such
non-GAAP financial measures to the most directly comparable GAAP
financial measures are set forth in the accompanying tables. Thermo
Fisher’s earnings guidance, however, is only provided on an adjusted
basis. It is not feasible to provide GAAP EPS guidance because the items
excluded, other than the amortization expense, are difficult to predict
and estimate and are primarily dependent on future events, such as
acquisitions and decisions concerning the location and timing of
facility consolidations.
Conference Call
Thermo Fisher Scientific will hold its earnings conference call today,
October 22, at 8:30 a.m. Eastern time. To listen, dial (866) 804-6922
within the U.S. or (857) 350-1668 outside the U.S., and use conference
ID 27442368. You may also listen to the call live on our Website, www.thermofisher.com,
by clicking on “Investors.” You will find this press release, including
the accompanying reconciliation of non-GAAP financial measures and
related information, in that section of our Website under “Financial
Results.” An audio archive of the call will be available under “Webcasts
and Presentations” through Friday, November 20, 2009.
About Thermo Fisher Scientific
Thermo Fisher Scientific Inc. (NYSE: TMO) is the world leader in serving
science, enabling our customers to make the world healthier, cleaner and
safer. With 2008 revenues of $10.5 billion, we have approximately 34,000
employees and serve over 350,000 customers within pharmaceutical and
biotech companies, hospitals and clinical diagnostic labs, universities,
research institutions and government agencies, as well as environmental
and industrial process control settings. Serving customers through two
premier brands, Thermo Scientific and Fisher Scientific, we help solve
analytical challenges from routine testing to complex research and
discovery. Thermo Scientific offers customers a complete range of
high-end analytical instruments as well as laboratory equipment,
software, services, consumables and reagents to enable integrated
laboratory workflow solutions. Fisher Scientific provides a complete
portfolio of laboratory equipment, chemicals, supplies and services used
in healthcare, scientific research, safety and education. Together, we
offer the most convenient purchasing options to customers and
continuously advance our technologies to accelerate the pace of
scientific discovery, enhance value for customers and fuel growth for
shareholders and employees alike. Visit www.thermofisher.com.
The following constitutes a “Safe Harbor” statement under the Private
Securities Litigation Reform Act of 1995: This press release contains
forward-looking statements that involve a number of risks and
uncertainties. Important factors that could cause actual results to
differ materially from those indicated by such forward-looking
statements are set forth in the Company’s Quarterly Report on Form 10-Q
for the period ended June 27, 2009, under the caption “Risk Factors,”
which is on file with the Securities and Exchange Commission and
available in the “Investors” section of our Website under the heading
“SEC Filings.” Important factors that could cause actual results to
differ materially from those indicated by forward-looking statements
include risks and uncertainties relating to: competition and its effect
on pricing, spending, third-party relationships and revenues; the
need to develop new products and adapt to significant technological
change; implementation of strategies for improving internal growth; general
worldwide economic conditions and related uncertainties; dependence
on customers’ capital spending policies and government funding policies;
the effect of exchange rate fluctuations on international operations;
use and protection of intellectual property; the effect of
changes in governmental regulations; the effect of laws and
regulations governing government contracts; the effect of competing with
certain of our customers and suppliers; and the effect of rapid changes
in the healthcare industry. While we may elect to update forward-looking
statements at some point in the future, we specifically disclaim any
obligation to do so, even if our estimates change and, therefore, you
should not rely on these forward-looking statements as representing our
views as of any date subsequent to today.
|
Consolidated Statement of Income (unaudited) (a)(b)(c)
|
|
|
|
|
Three Months Ended
|
|
|
|
|
September 26,
|
|
% of
|
|
September 27,
|
|
% of
|
|
(In millions except per share amounts)
|
|
2009
|
|
Revenues
|
|
2008
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
2,531.1
|
|
|
|
|
$
|
2,588.1
|
|
|
|
|
Costs and Operating Expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenues (d)
|
|
|
1,489.3
|
|
|
58.8
|
%
|
|
|
1,523.9
|
|
|
58.9
|
%
|
|
Selling, general and administrative expenses (e)
|
|
|
544.5
|
|
|
21.5
|
%
|
|
|
548.7
|
|
|
21.2
|
%
|
|
Amortization of acquisition-related intangible assets
|
|
|
148.2
|
|
|
5.9
|
%
|
|
|
152.0
|
|
|
5.8
|
%
|
|
Research and development expenses
|
|
|
60.5
|
|
|
2.4
|
%
|
|
|
61.8
|
|
|
2.4
|
%
|
|
Restructuring and other costs (income), net (f)
|
|
|
13.1
|
|
|
0.5
|
%
|
|
|
15.4
|
|
|
0.6
|
%
|
|
|
|
|
|
2,255.6
|
|
|
89.1
|
%
|
|
|
2,301.8
|
|
|
88.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
275.5
|
|
|
10.9
|
%
|
|
|
286.3
|
|
|
11.1
|
%
|
|
Interest Income
|
|
|
2.5
|
|
|
|
|
|
14.9
|
|
|
|
|
Interest Expense
|
|
|
(29.2
|
)
|
|
|
|
|
(39.7
|
)
|
|
|
|
Other Expense, Net (g)
|
|
|
(1.9
|
)
|
|
|
|
|
(2.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before Income Taxes
|
|
|
246.9
|
|
|
|
|
|
258.6
|
|
|
|
|
Provision for Income Taxes (h)
|
|
|
(25.7
|
)
|
|
|
|
|
(43.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
221.2
|
|
|
|
|
|
214.9
|
|
|
|
|
Gain on Disposal of Discontinued Operations (net of income tax
provision of $1.8 in 2008)
|
|
|
-
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
221.2
|
|
|
8.7
|
%
|
|
$
|
218.1
|
|
|
8.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share from Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
.54
|
|
|
|
|
$
|
.51
|
|
|
|
|
Diluted
|
|
$
|
.53
|
|
|
|
|
$
|
.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
.54
|
|
|
|
|
$
|
.52
|
|
|
|
|
Diluted
|
|
$
|
.53
|
|
|
|
|
$
|
.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
407.9
|
|
|
|
|
|
419.0
|
|
|
|
|
Diluted
|
|
|
420.2
|
|
|
|
|
|
438.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating Income and Adjusted
Operating Margin
|
|
|
|
|
|
|
|
|
GAAP Operating Income (b)
|
|
$
|
275.5
|
|
|
10.9
|
%
|
|
$
|
286.3
|
|
|
11.1
|
%
|
|
Cost of Revenues Charges (d)
|
|
|
1.0
|
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (Income), Net (e)
|
|
|
(0.3
|
)
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other Costs (Income), Net (f)
|
|
|
13.1
|
|
|
0.5
|
%
|
|
|
15.4
|
|
|
0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
148.2
|
|
|
5.9
|
%
|
|
|
152.0
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (c)
|
|
$
|
437.5
|
|
|
17.3
|
%
|
|
$
|
453.7
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (b)
|
|
$
|
221.2
|
|
|
8.7
|
%
|
|
$
|
218.1
|
|
|
8.4
|
%
|
|
Cost of Revenues Charges (d)
|
|
|
1.0
|
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (Income), Net (e)
|
|
|
(0.3
|
)
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other Costs (Income), Net (f)
|
|
|
13.1
|
|
|
0.5
|
%
|
|
|
15.4
|
|
|
0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
148.2
|
|
|
5.9
|
%
|
|
|
152.0
|
|
|
5.8
|
%
|
|
Amortization of Acquisition-related Intangible Assets – Equity
Investments
|
|
|
0.7
|
|
|
0.0
|
%
|
|
|
0.7
|
|
|
0.1
|
%
|
|
Other Expense, Net (g)
|
|
|
1.9
|
|
|
0.1
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Provision for Income Taxes (h)
|
|
|
(56.6
|
)
|
|
-2.2
|
%
|
|
|
(54.8
|
)
|
|
-2.1
|
%
|
|
Discontinued Operations, Net of Tax
|
|
|
-
|
|
|
0.0
|
%
|
|
|
(3.2
|
)
|
|
-0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (c)
|
|
$
|
329.2
|
|
|
13.0
|
%
|
|
$
|
328.2
|
|
|
12.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Earnings per Share
|
|
|
|
|
|
|
|
|
|
GAAP EPS (b)
|
|
$
|
0.53
|
|
|
|
|
$
|
0.50
|
|
|
|
|
Cost of Revenues Charges, Net of Tax (d)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Selling, General and Administrative Costs (Income), Net of Tax (e)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Restructuring and Other Costs, Net of Tax (f)
|
|
|
0.02
|
|
|
|
|
|
0.03
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax
|
|
|
0.23
|
|
|
|
|
|
0.23
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax –
Equity Investments
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Other Expense, Net of Tax (g)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Provision for Income Taxes (h)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Discontinued Operations, Net of Tax
|
|
|
-
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS (c)
|
|
$
|
0.78
|
|
|
|
|
$
|
0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow
|
|
|
|
|
|
|
|
|
|
GAAP Net Cash Provided by Operating Activities (b)
|
|
$
|
386.6
|
|
|
|
|
$
|
370.4
|
|
|
|
|
Net Cash Used in Discontinued Operations
|
|
|
0.2
|
|
|
|
|
|
0.4
|
|
|
|
|
Purchases of Property, Plant and Equipment
|
|
|
(42.8
|
)
|
|
|
|
|
(50.5
|
)
|
|
|
|
Proceeds from Sale of Property, Plant and Equipment
|
|
|
2.0
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
346.0
|
|
|
|
|
$
|
324.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Data (i)
|
|
Three Months Ended
|
|
|
|
|
September 26,
|
|
% of
|
|
September 27,
|
|
% of
|
|
(In millions except percentage amounts)
|
|
2009
|
|
Revenues
|
|
2008
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
$
|
1,018.6
|
|
|
40.2
|
%
|
|
$
|
1,085.9
|
|
|
42.0
|
%
|
|
Laboratory Products and Services
|
|
|
1,631.3
|
|
|
64.5
|
%
|
|
|
1,610.4
|
|
|
62.2
|
%
|
|
Eliminations
|
|
|
(118.8
|
)
|
|
-4.7
|
%
|
|
|
(108.2
|
)
|
|
-4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenues
|
|
$
|
2,531.1
|
|
|
100.0
|
%
|
|
$
|
2,588.1
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income and Operating Margin
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
$
|
202.7
|
|
|
19.9
|
%
|
|
$
|
228.8
|
|
|
21.1
|
%
|
|
Laboratory Products and Services
|
|
|
234.8
|
|
|
14.4
|
%
|
|
|
224.9
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Reportable Segments
|
|
|
437.5
|
|
|
17.3
|
%
|
|
|
453.7
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues Charges (d)
|
|
|
(1.0
|
)
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (Income), Net (e)
|
|
|
0.3
|
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other (Costs) Income, Net (f)
|
|
|
(13.1
|
)
|
|
-0.5
|
%
|
|
|
(15.4
|
)
|
|
-0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
(148.2
|
)
|
|
-5.9
|
%
|
|
|
(152.0
|
)
|
|
-5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income (b)
|
|
$
|
275.5
|
|
|
10.9
|
%
|
|
$
|
286.3
|
|
|
11.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, the company adopted new accounting rules
concerning convertible debt accounting and the calculation of
earnings per share, respectively. These rules require adjustment
of prior periods to conform to current accounting.
|
|
|
|
|
|
|
|
|
|
|
|
(b) "GAAP" (reported) results were determined in accordance with
U.S. generally accepted accounting principles (GAAP).
|
|
|
|
(c) Adjusted results are non-GAAP measures and for income measures
exclude certain charges to cost of revenues (see note (d) for
details); certain credits/charges to selling, general and
administrative expenses (see note (e) for details); amortization of
acquisition-related intangible assets; restructuring and other
costs, net (see note (f) for details); certain other gains or losses
that are either isolated or cannot be expected to occur again with
any regularity or predictability (see note (g) for details); the tax
consequences of the preceding items (see note (h) for details); and
results of discontinued operations.
|
|
|
|
(d) Reported results in 2009 and 2008 include charges for the sale
of inventories revalued at the date of acquisition and accelerated
depreciation on manufacturing assets to be abandoned due to
facility consolidations.
|
|
|
|
(e) Reported results in 2009 include a gain primarily due to
settlement of certain pre-merger Fisher product liability-related
matters, offset in part by transaction costs related to the
acquisition of B.R.A.H.M.S.
|
|
|
|
(f) Reported results in 2009 and 2008 include restructuring and
other costs, net, consisting principally of severance, abandoned
facility and other expenses of headcount reductions within several
businesses, real estate consolidations, and, in 2008, gains on sales
of assets and a charge for in-process research and development at an
acquisition.
|
|
|
|
(g) Reported results in 2009 include an impairment loss on an
investment resulting from other-than-temporary declines in the fair
market value, net of the gain on sale of an investment for which
impairment losses were recorded in prior periods and a gain on a
joint venture investment recognized upon acquisition of the
remaining interest in the entity.
|
|
|
|
(h) Reported provision for income taxes includes $56.6 and $54.8 of
incremental tax benefit in 2009 and 2008, respectively, for the
pre-tax reconciling items between GAAP and adjusted net income.
|
|
|
|
(i) During the first quarter of 2009, the company transferred
management responsibility for a product line between segments.
Segment information for 2008 has been reclassified to reflect this
transfer.
|
|
|
|
Notes:
|
|
Consolidated depreciation expense in 2009 and 2008 is $47.3 and
$47.7, respectively.
|
|
Consolidated equity compensation expense included in both reported
and adjusted results is $20.6 and $15.8 in 2009 and 2008,
respectively.
|
|
Consolidated Statement of Income (unaudited) (a)(b)(c)
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
September 26,
|
|
% of
|
|
September 27,
|
|
% of
|
|
(In millions except per share amounts)
|
|
2009
|
|
Revenues
|
|
2008
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
7,270.3
|
|
|
|
|
$
|
7,851.7
|
|
|
|
|
Costs and Operating Expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenues (d)
|
|
|
4,293.3
|
|
|
59.1
|
%
|
|
|
4,618.6
|
|
|
58.8
|
%
|
|
Selling, general and administrative expenses (e)
|
|
|
1,598.0
|
|
|
22.0
|
%
|
|
|
1,668.3
|
|
|
21.2
|
%
|
|
Amortization of acquisition-related intangible assets
|
|
|
440.6
|
|
|
6.1
|
%
|
|
|
454.8
|
|
|
5.8
|
%
|
|
Research and development expenses
|
|
|
176.8
|
|
|
2.4
|
%
|
|
|
188.2
|
|
|
2.4
|
%
|
|
Restructuring and other costs (income), net (f)
|
|
|
37.0
|
|
|
0.5
|
%
|
|
|
14.9
|
|
|
0.2
|
%
|
|
|
|
|
|
6,545.7
|
|
|
90.0
|
%
|
|
|
6,944.8
|
|
|
88.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
724.6
|
|
|
10.0
|
%
|
|
|
906.9
|
|
|
11.6
|
%
|
|
Interest Income
|
|
|
12.5
|
|
|
|
|
|
40.1
|
|
|
|
|
Interest Expense
|
|
|
(89.0
|
)
|
|
|
|
|
(117.5
|
)
|
|
|
|
Other Expense, Net (g)
|
|
|
(1.9
|
)
|
|
|
|
|
3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before Income Taxes
|
|
|
646.2
|
|
|
|
|
|
832.9
|
|
|
|
|
Provision for Income Taxes (h)
|
|
|
(69.2
|
)
|
|
|
|
|
(145.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
577.0
|
|
|
|
|
|
687.9
|
|
|
|
|
Gain on Disposal of Discontinued Operations (net of income tax
provision of $3.7 in 2008)
|
|
|
-
|
|
|
|
|
|
6.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
577.0
|
|
|
7.9
|
%
|
|
$
|
693.9
|
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share from Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.39
|
|
|
|
|
$
|
1.64
|
|
|
|
|
Diluted
|
|
$
|
1.36
|
|
|
|
|
$
|
1.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.39
|
|
|
|
|
$
|
1.66
|
|
|
|
|
Diluted
|
|
$
|
1.36
|
|
|
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
413.6
|
|
|
|
|
|
418.2
|
|
|
|
|
Diluted
|
|
|
423.0
|
|
|
|
|
|
437.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating Income and Adjusted
Operating Margin
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income (b)
|
|
$
|
724.6
|
|
|
10.0
|
%
|
|
$
|
906.9
|
|
|
11.6
|
%
|
|
Cost of Revenues Charges (d)
|
|
|
1.9
|
|
|
0.0
|
%
|
|
|
0.8
|
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (e)
|
|
|
1.0
|
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other Costs (Income), Net (f)
|
|
|
37.0
|
|
|
0.5
|
%
|
|
|
14.9
|
|
|
0.1
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
440.6
|
|
|
6.1
|
%
|
|
|
454.8
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (c)
|
|
$
|
1,205.1
|
|
|
16.6
|
%
|
|
$
|
1,377.4
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (b)
|
|
$
|
577.0
|
|
|
7.9
|
%
|
|
$
|
693.9
|
|
|
8.8
|
%
|
|
Cost of Revenues Charges (d)
|
|
|
1.9
|
|
|
0.0
|
%
|
|
|
0.8
|
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (e)
|
|
|
1.0
|
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other Costs (Income), Net (f)
|
|
|
37.0
|
|
|
0.5
|
%
|
|
|
14.9
|
|
|
0.1
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
440.6
|
|
|
6.1
|
%
|
|
|
454.8
|
|
|
5.8
|
%
|
|
Amortization of Acquisition-related Intangible Assets – Equity
Investments
|
|
|
2.1
|
|
|
0.0
|
%
|
|
|
2.1
|
|
|
0.0
|
%
|
|
Other Expense (Income), Net (g)
|
|
|
2.5
|
|
|
0.1
|
%
|
|
|
(9.8
|
)
|
|
-0.1
|
%
|
|
Provision for Income Taxes (h)
|
|
|
(157.0
|
)
|
|
-2.2
|
%
|
|
|
(160.4
|
)
|
|
-2.0
|
%
|
|
Discontinued Operations, Net of Tax
|
|
|
-
|
|
|
0.0
|
%
|
|
|
(6.0
|
)
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (c)
|
|
$
|
905.1
|
|
|
12.4
|
%
|
|
$
|
990.3
|
|
|
12.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Earnings per Share
|
|
|
|
|
|
|
|
|
|
GAAP EPS (b)
|
|
$
|
1.36
|
|
|
|
|
$
|
1.58
|
|
|
|
|
Cost of Revenues Charges, Net of Tax (d)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Selling, General and Administrative Costs, Net of Tax (e)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
Restructuring and Other Costs, Net of Tax (f)
|
|
|
0.06
|
|
|
|
|
|
0.03
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax
|
|
|
0.70
|
|
|
|
|
|
0.69
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax –
Equity Investments
|
|
|
0.01
|
|
|
|
|
|
-
|
|
|
|
|
Other Expense (Income), Net of Tax (g)
|
|
|
0.01
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
Provision for Income Taxes (h)
|
|
|
-
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
Discontinued Operations, Net of Tax
|
|
|
-
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS (c)
|
|
$
|
2.14
|
|
|
|
|
$
|
2.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow
|
|
|
|
|
|
|
|
|
|
GAAP Net Cash Provided by Operating Activities (b)
|
|
$
|
1,120.6
|
|
|
|
|
$
|
959.9
|
|
|
|
|
Net Cash Used in Discontinued Operations
|
|
|
0.9
|
|
|
|
|
|
1.1
|
|
|
|
|
Purchases of Property, Plant and Equipment
|
|
|
(125.8
|
)
|
|
|
|
|
(159.8
|
)
|
|
|
|
Proceeds from Sale of Property, Plant and Equipment
|
|
|
9.6
|
|
|
|
|
|
9.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
1,005.3
|
|
|
|
|
$
|
811.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Data (i)
|
|
Nine Months Ended
|
|
|
|
|
September 26,
|
|
% of
|
|
September 27,
|
|
% of
|
|
(In millions except percentage amounts)
|
|
2009
|
|
Revenues
|
|
2008
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
$
|
2,960.7
|
|
|
40.7
|
%
|
|
$
|
3,332.6
|
|
|
42.4
|
%
|
|
Laboratory Products and Services
|
|
|
4,653.6
|
|
|
64.0
|
%
|
|
|
4,836.1
|
|
|
61.6
|
%
|
|
Eliminations
|
|
|
(344.0
|
)
|
|
-4.7
|
%
|
|
|
(317.0
|
)
|
|
-4.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenues
|
|
$
|
7,270.3
|
|
|
100.0
|
%
|
|
$
|
7,851.7
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income and Operating Margin
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
$
|
577.6
|
|
|
19.5
|
%
|
|
$
|
701.7
|
|
|
21.1
|
%
|
|
Laboratory Products and Services
|
|
|
627.5
|
|
|
13.5
|
%
|
|
|
675.7
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Reportable Segments
|
|
|
1,205.1
|
|
|
16.6
|
%
|
|
|
1,377.4
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues Charges (d)
|
|
|
(1.9
|
)
|
|
0.0
|
%
|
|
|
(0.8
|
)
|
|
0.0
|
%
|
|
Selling, General and Administrative Costs (e)
|
|
|
(1.0
|
)
|
|
0.0
|
%
|
|
|
-
|
|
|
0.0
|
%
|
|
Restructuring and Other (Costs) Income, Net (f)
|
|
|
(37.0
|
)
|
|
-0.5
|
%
|
|
|
(14.9
|
)
|
|
-0.1
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
(440.6
|
)
|
|
-6.1
|
%
|
|
|
(454.8
|
)
|
|
-5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income (b)
|
|
$
|
724.6
|
|
|
10.0
|
%
|
|
$
|
906.9
|
|
|
11.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, the company adopted new accounting rules
concerning convertible debt accounting and the calculation of
earnings per share, respectively. These rules require adjustment
of prior periods to conform to current accounting.
|
|
|
|
(b) "GAAP" (reported) results were determined in accordance with
U.S. generally accepted accounting principles (GAAP).
|
|
|
|
(c) Adjusted results are non-GAAP measures and for income measures
exclude certain charges to cost of revenues (see note (d) for
details); certain credits/charges to selling, general and
administrative expenses (see note (e) for details); amortization
of acquisition-related intangible assets; restructuring and other
costs, net (see note (f) for details); certain other gains or
losses that are either isolated or cannot be expected to occur
again with any regularity or predictability (see note (g) for
details); the tax consequences of the preceding items (see note
(h) for details); and results of discontinued operations.
|
|
|
|
(d) Reported results in 2009 and 2008 include charges for the sale
of inventories revalued at the date of acquisition and accelerated
depreciation on manufacturing assets to be abandoned due to
facility consolidations.
|
|
|
|
(e) Reported results in 2009 include transaction costs related to
the acquisitions of Biolab and B.R.A.H.M.S. offset in part by a
gain primarily from settlement of certain pre-merger Fisher
product liability-related matters.
|
|
|
|
(f) Reported results in 2009 and 2008 include restructuring and
other costs, net, consisting principally of severance, abandoned
facility and other expenses of headcount reductions within several
businesses, real estate consolidations, gains on pension plan
curtailments, gain/loss on a pre-acquisition litigation-related
matter and, in 2008, net gains on sales of assets and a charge for
in-process research and development at an acquisition.
|
|
|
|
(g) Reported results in 2009 include impairment losses on
investments resulting from other-than-temporary declines in the fair
market value, net of gains on sale of investments for which
impairment losses were recorded in prior periods and a gain on a
joint venture investment recognized upon acquisition of the
remaining interest in the entity. Reported results in 2008 include a
$9.8 currency transaction gain associated with an intercompany
financing transaction.
|
|
|
|
(h) Reported provision for income taxes includes $157.0 and $150.8
of incremental tax benefit in 2009 and 2008, respectively, for the
pre-tax reconciling items between GAAP and adjusted net income and
in 2008, $9.6 of incremental tax benefit from adjusting the
company's deferred tax balances as a result of newly enacted tax
rates in Switzerland.
|
|
|
|
(i) During the first quarter of 2009, the company transferred
management responsibility for a product line between segments.
Segment information for 2008 has been reclassified to reflect this
transfer.
|
|
|
|
Notes:
|
|
Consolidated depreciation expense in 2009 and 2008 is $139.5 and
$143.5, respectively.
|
|
Consolidated equity compensation expense included in both reported
and adjusted results is $56.4 and $43.5 in 2009 and 2008,
respectively.
|
|
Condensed Consolidated Statement of Cash Flows (unaudited) (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
September 26,
|
|
September 27,
|
|
(In millions)
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
Net income
|
|
$
|
577.0
|
|
|
$
|
693.9
|
|
|
|
Gain on disposal of discontinued operations
|
|
|
-
|
|
|
|
(6.0
|
)
|
|
|
Income from continuing operations
|
|
|
577.0
|
|
|
|
687.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile income from continuing operations to net
cash provided by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
580.1
|
|
|
|
598.3
|
|
|
|
|
Change in deferred income taxes
|
|
|
(182.6
|
)
|
|
|
(118.0
|
)
|
|
|
|
Other non-cash expenses, net
|
|
|
116.3
|
|
|
|
62.9
|
|
|
|
|
Changes in assets and liabilities, excluding the effects of
acquisitions and dispositions
|
|
|
30.7
|
|
|
|
(270.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by continuing operations
|
|
|
1,121.5
|
|
|
|
961.0
|
|
|
|
|
|
Net cash used in discontinued operations
|
|
|
(0.9
|
)
|
|
|
(1.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
1,120.6
|
|
|
|
959.9
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
(155.5
|
)
|
|
|
(153.1
|
)
|
|
|
Purchases of property, plant and equipment
|
|
|
(125.8
|
)
|
|
|
(159.8
|
)
|
|
|
Proceeds from sale of property, plant and equipment
|
|
|
9.6
|
|
|
|
9.8
|
|
|
|
Other investing activities, net
|
|
|
(5.1
|
)
|
|
|
(4.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in continuing operations
|
|
|
(276.8
|
)
|
|
|
(307.7
|
)
|
|
|
|
|
Net cash provided by discontinued operations
|
|
|
-
|
|
|
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(276.8
|
)
|
|
|
(299.8
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
Decrease in debt, net
|
|
|
(9.7
|
)
|
|
|
(21.9
|
)
|
|
|
Purchases of company common stock
|
|
|
(414.6
|
)
|
|
|
(102.0
|
)
|
|
|
Net proceeds from issuance of company common stock
|
|
|
17.5
|
|
|
|
81.7
|
|
|
|
Tax benefits from stock-based compensation awards
|
|
|
1.7
|
|
|
|
20.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(405.1
|
)
|
|
|
(22.1
|
)
|
|
|
|
|
|
|
|
|
|
|
Exchange Rate Effect on Cash of Continuing Operations
|
|
|
26.5
|
|
|
|
(22.8
|
)
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash and Cash Equivalents
|
|
|
465.2
|
|
|
|
615.2
|
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
1,280.5
|
|
|
|
625.1
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
1,745.7
|
|
|
$
|
1,240.3
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow (b)
|
|
$
|
1,005.3
|
|
|
$
|
811.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, the company adopted a new rule on accounting
for convertible debt instruments that may be settled in cash upon
conversion, including partial cash settlement. The rule requires
adjustment of prior periods to conform to current accounting.
|
|
|
|
(b) Free cash flow is net cash provided by operating activities of
continuing operations less net purchases of property, plant and
equipment.
|
|
Condensed Consolidated Balance Sheet (unaudited) (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
|
Sep. 26, 2009
|
|
Dec. 31, 2008
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,745.7
|
|
$
|
1,280.5
|
|
Short-term investments
|
|
|
10.6
|
|
|
7.5
|
|
Accounts receivable, net
|
|
|
1,482.0
|
|
|
1,478.1
|
|
Inventories
|
|
|
1,169.6
|
|
|
1,171.4
|
|
Other current assets
|
|
|
389.7
|
|
|
408.4
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
4,797.6
|
|
|
4,345.9
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, Net
|
|
|
1,272.3
|
|
|
1,275.3
|
|
|
|
|
|
|
|
|
Acquisition-related Intangible Assets
|
|
|
6,144.0
|
|
|
6,423.2
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
416.0
|
|
|
367.9
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
8,788.6
|
|
|
8,677.7
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
21,418.5
|
|
$
|
21,090.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
Short-term obligations and current maturities of long-term
obligations
|
|
$
|
70.1
|
|
$
|
14.8
|
|
Other current liabilities
|
|
|
1,523.7
|
|
|
1,525.4
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
1,593.8
|
|
|
1,540.2
|
|
|
|
|
|
|
|
|
Other Long-term Liabilities
|
|
|
2,460.7
|
|
|
2,595.9
|
|
|
|
|
|
|
|
|
Long-term Obligations
|
|
|
1,952.2
|
|
|
2,003.2
|
|
|
|
|
|
|
|
|
Incremental Convertible Debt Obligation
|
|
|
12.4
|
|
|
24.2
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity
|
|
|
15,399.4
|
|
|
14,926.5
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders' Equity
|
|
$
|
21,418.5
|
|
$
|
21,090.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) On January 1, 2009, the company adopted a new rule on accounting
for convertible debt instruments that may be settled in cash upon
conversion, including partial cash settlement. The rule requires
adjustment of prior periods to conform to current accounting.
|
Source: Thermo Fisher Scientific
Thermo Fisher Scientific Media Contact Information: Karen
Kirkwood, 781-622-1306 karen.kirkwood@thermofisher.com www.thermofisher.com or Investor
Contact Information: Ken Apicerno, 781-622-1294 ken.apicerno@thermofisher.com
|
 |
|