Raises Revenue and Adjusted EPS Guidance
WALTHAM, Mass., Apr 25, 2012 (BUSINESS WIRE) --Thermo Fisher Scientific Inc. (NYSE: TMO), the world leader in serving
science, today reported its financial results for the first quarter
ended March 31, 2012.
First Quarter Highlights
-
Adjusted earnings per share (EPS) grew 27% to a record $1.17.
-
Revenues increased 14% to a record $3.10 billion.
-
Adjusted operating income rose 20% to $573 million.
-
Adjusted operating margin expanded by 90 basis points to 18.5%.
-
Free cash flow increased by 25% to $328 million.
-
Strengthened innovation leadership by launching new ion
chromatography, gas chromatography, mass spectrometry and handheld
instruments for life sciences and applied markets.
-
Expanded presence in emerging high-growth geographies, and opened a
new state-of-the-art customer demonstration and training center in
South Korea.
-
Deployed $300 million to repurchase 6.0 million shares and initiated a
quarterly dividend of $0.13 per share.
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."
"We carried our momentum of strong financial performance into 2012 by
delivering 27% growth in adjusted EPS on solid top-line results," said
Marc N. Casper, president and chief executive officer of Thermo Fisher
Scientific. "Our revenue growth was fueled largely by demand for
analytical instruments across a broad base of customers, as well as
ongoing strength in our biopharma services business. In addition, our
investments in emerging markets continued to pay off, highlighted by
another excellent quarter in China.
"We kicked off the year with an impressive line-up of new Thermo
Scientific products that create value for our customers by improving
performance and productivity in applications ranging from pharmaceutical
QA/QC to environmental and food safety testing. Among our many new
products featured at major conferences in the U.S. and Europe were the
ICS-4000 and ICS-5000 ion chromatography systems, the Trace(TM) 1300 Series
gas chromatograph and the iCAP(TM) Q mass spectrometer. For life sciences
researchers, we launched the new automated MYECL(TM) Imager and the
PikoReal(TM) PCR System to simplify workflows and improve results."
Casper added, "We continued to create value for our shareholders through
effective capital deployment. During the quarter, we bought back $300
million of our shares and initiated our first quarterly dividend, which
is testament to our strong financial performance, consistent cash flow
generation and excellent opportunities for growth."
For the first quarter of 2012, adjusted EPS grew 27% to a record $1.17,
versus $0.92 in the first quarter of 2011. Revenues for the quarter grew
14% to $3.10 billion in 2012, versus $2.72 billion in 2011. On a pro
forma basis, as if Dionex and Phadia were owned in the first quarter of
2011, revenues increased 4%. Acquisitions (other than Dionex and Phadia)
added 1% to revenues, which was fully offset by a 1% decrease due to
currency translation. Adjusted operating income for the first quarter of
2012 increased 20% compared with the year-ago period, and adjusted
operating margin expanded 90 basis points to 18.5%, compared with 17.6%
in the first quarter of 2011.
GAAP diluted EPS for the first quarter of 2012 was $0.75, versus $0.64
in the same quarter last year. GAAP operating income for the first
quarter of 2012 increased 10% to $355 million, compared with $322
million in 2011. GAAP operating margin was 11.4%, compared with 11.8% in
the first quarter of 2011, due to acquisition-related charges.
Annual Guidance for 2012
Thermo Fisher is raising its revenue and adjusted EPS guidance for full
year 2012 primarily due to improved foreign currency exchange. The
company is raising its previous 2012 revenue guidance of $12.15 to
$12.35 billion to a new range of $12.27 to $12.43 billion, for 5% to 6%
revenue growth year over year. Thermo Fisher is also raising its
adjusted EPS guidance of $4.67 to $4.82 to a new range of $4.71 to
$4.83, which would result in 13% to 16% adjusted EPS growth over 2011.
The 2012 guidance does not include any future acquisitions or
divestitures and is based on current foreign 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."
Segment Results
Management uses adjusted operating results to monitor and evaluate
performance of the company's three business segments, as highlighted
below.
Analytical Technologies Segment
In the first quarter of 2012, Analytical Technologies Segment revenues
increased 21% to $1.01 billion, compared with revenues of $830 million
in the first quarter of 2012. Segment adjusted operating income
increased 35% in the first quarter of 2012, and adjusted operating
margin increased to 18.4%, versus 16.5% in the 2011 quarter.
Specialty Diagnostics Segment
Specialty Diagnostics Segment revenues in the first quarter increased
27% to $729 million in 2012, compared with revenues of $577 million in
the first quarter of 2011. Segment adjusted operating income increased
31% in the first quarter of 2012, and adjusted operating margin
increased to 25.5%, versus 24.6% in the 2011 quarter.
Laboratory Products and Services Segment
In the first quarter of 2012, Laboratory Products and Services Segment
revenues increased 4% to $1.51 billion, compared with revenues of $1.44
billion in the first quarter of 2011. Segment adjusted operating income
increased 1% in the first quarter of 2012, and adjusted operating margin
was 13.4%, versus 13.8% in the 2011 quarter.
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
2012 excludes approximately $1.33 of expense for the amortization of
acquisition-related intangible assets for acquisitions completed through
the end of the first quarter of 2012. 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 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,
April 25, 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, May 18, 2012.
About Thermo Fisher Scientific
Thermo Fisher Scientific Inc. (NYSE: TMO) is the world leader in serving
science. Our mission is to enable our customers to make the world
healthier, cleaner and safer. With revenues of $12 billion, we have
approximately 39,000 employees and serve customers within pharmaceutical
and biotech companies, hospitals and clinical diagnostic labs,
universities, research institutions and government agencies, as well as
in environmental and process control industries. We create value for our
key stakeholders through three premier brands, Thermo Scientific, Fisher
Scientific and Unity(TM) Lab Services, which offer a unique combination of
innovative technologies, convenient purchasing options and a single
solution for laboratory operations management. Our products and services
help our customers solve complex analytical challenges, improve patient
diagnostics and increase laboratory productivity. 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 Annual Report on Form 10-K for
the year ended December 31, 2011, 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: the need to develop new
products and adapt to significant technological change; implementation
of strategies for improving 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; the effect of
healthcare reform legislation; use and protection of intellectual
property; the effect of changes in governmental regulations; and the
effect of laws and regulations governing government contracts, as well
as the possibility that expected benefits related to the acquisitions of
Dionex and Phadia may not materialize as expected. 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 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
% of
|
|
|
|
|
April 2,
|
|
|
% of
|
|
(In millions except per share amounts)
|
|
|
2012
|
|
|
Revenues
|
|
|
|
|
2011
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
3,100.3
|
|
|
|
|
|
|
|
|
$
|
2,721.4
|
|
|
|
|
|
Costs and Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (c)
|
|
|
|
1,753.3
|
|
|
|
56.6
|
%
|
|
|
|
|
|
1,567.7
|
|
|
|
57.6
|
%
|
|
Selling, general and administrative expenses (d)
|
|
|
|
701.3
|
|
|
|
22.6
|
%
|
|
|
|
|
|
606.7
|
|
|
|
22.3
|
%
|
|
Amortization of acquisition-related intangible assets
|
|
|
|
183.9
|
|
|
|
5.9
|
%
|
|
|
|
|
|
135.4
|
|
|
|
5.0
|
%
|
|
Research and development expenses
|
|
|
|
91.8
|
|
|
|
3.0
|
%
|
|
|
|
|
|
74.8
|
|
|
|
2.7
|
%
|
|
Restructuring and other costs, net (e)
|
|
|
|
15.1
|
|
|
|
0.5
|
%
|
|
|
|
|
|
15.3
|
|
|
|
0.6
|
%
|
|
|
|
|
|
|
2,745.4
|
|
|
|
88.6
|
%
|
|
|
|
|
|
2,399.9
|
|
|
|
88.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
354.9
|
|
|
|
11.4
|
%
|
|
|
|
|
|
321.5
|
|
|
|
11.8
|
%
|
|
Interest Income
|
|
|
|
6.4
|
|
|
|
|
|
|
|
|
|
5.0
|
|
|
|
|
|
Interest Expense
|
|
|
|
(57.7
|
)
|
|
|
|
|
|
|
|
|
(27.8
|
)
|
|
|
|
|
Other Income (Expense), Net (f)
|
|
|
|
1.4
|
|
|
|
|
|
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
|
305.0
|
|
|
|
|
|
|
|
|
|
299.0
|
|
|
|
|
|
Provision for Income Taxes (g)
|
|
|
|
(28.0
|
)
|
|
|
|
|
|
|
|
|
(51.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
|
277.0
|
|
|
|
|
|
|
|
|
|
247.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
5.5
|
|
|
|
|
|
Gain (Loss) on Disposal of Discontinued Operations
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
(0.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
$
|
277.3
|
|
|
|
8.9
|
%
|
|
|
|
|
$
|
252.2
|
|
|
|
9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share from Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
.75
|
|
|
|
|
|
|
|
|
$
|
.64
|
|
|
|
|
|
Diluted
|
|
|
$
|
.75
|
|
|
|
|
|
|
|
|
$
|
.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
.76
|
|
|
|
|
|
|
|
|
$
|
.65
|
|
|
|
|
|
Diluted
|
|
|
$
|
.75
|
|
|
|
|
|
|
|
|
$
|
.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
367.3
|
|
|
|
|
|
|
|
|
|
388.6
|
|
|
|
|
|
Diluted
|
|
|
|
370.1
|
|
|
|
|
|
|
|
|
|
394.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating Income and Adjusted
Operating Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income (a)
|
|
|
$
|
354.9
|
|
|
|
11.4
|
%
|
|
|
|
|
$
|
321.5
|
|
|
|
11.8
|
%
|
|
Cost of Revenues Charges (c)
|
|
|
|
26.8
|
|
|
|
0.9
|
%
|
|
|
|
|
|
2.9
|
|
|
|
0.1
|
%
|
|
Selling, General and Administrative (Income) Costs, Net (d)
|
|
|
|
(7.7
|
)
|
|
|
-0.2
|
%
|
|
|
|
|
|
3.1
|
|
|
|
0.1
|
%
|
|
Restructuring and Other Costs, Net (e)
|
|
|
|
15.1
|
|
|
|
0.5
|
%
|
|
|
|
|
|
15.3
|
|
|
|
0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
|
183.9
|
|
|
|
5.9
|
%
|
|
|
|
|
|
135.4
|
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income (b)
|
|
|
$
|
573.0
|
|
|
|
18.5
|
%
|
|
|
|
|
$
|
478.2
|
|
|
|
17.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (a)
|
|
|
$
|
277.3
|
|
|
|
8.9
|
%
|
|
|
|
|
$
|
252.2
|
|
|
|
9.3
|
%
|
|
Cost of Revenues Charges (c)
|
|
|
|
26.8
|
|
|
|
0.9
|
%
|
|
|
|
|
|
2.9
|
|
|
|
0.1
|
%
|
|
Selling, General and Administrative (Income) Costs, Net (d)
|
|
|
|
(7.7
|
)
|
|
|
-0.2
|
%
|
|
|
|
|
|
3.1
|
|
|
|
0.1
|
%
|
|
Restructuring and Other Costs, Net (e)
|
|
|
|
15.1
|
|
|
|
0.5
|
%
|
|
|
|
|
|
15.3
|
|
|
|
0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
|
183.9
|
|
|
|
5.9
|
%
|
|
|
|
|
|
135.4
|
|
|
|
5.0
|
%
|
|
Restructuring and Other Costs, Net - Equity Investments
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
|
|
|
|
0.1
|
|
|
|
0.0
|
%
|
|
Amortization of Acquisition-related Intangible Assets - Equity
Investments
|
|
|
|
0.7
|
|
|
|
0.0
|
%
|
|
|
|
|
|
0.7
|
|
|
|
0.0
|
%
|
|
Other (Income) Expense, Net (f)
|
|
|
|
0.5
|
|
|
|
0.0
|
%
|
|
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Provision for Income Taxes (g)
|
|
|
|
(63.8
|
)
|
|
|
-2.1
|
%
|
|
|
|
|
|
(41.8
|
)
|
|
|
-1.6
|
%
|
|
Discontinued Operations, Net of Tax
|
|
|
|
(0.3
|
)
|
|
|
0.1
|
%
|
|
|
|
|
|
(5.0
|
)
|
|
|
-0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (b)
|
|
|
$
|
432.5
|
|
|
|
14.0
|
%
|
|
|
|
|
$
|
362.9
|
|
|
|
13.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Earnings per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP EPS (a)
|
|
|
$
|
0.75
|
|
|
|
|
|
|
|
|
$
|
0.64
|
|
|
|
|
|
Cost of Revenues Charges, Net of Tax (c)
|
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Selling, General and Administrative (Income) Costs, Net of Tax (d)
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Restructuring and Other Costs, Net of Tax (e)
|
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
0.03
|
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax
|
|
|
|
0.34
|
|
|
|
|
|
|
|
|
|
0.24
|
|
|
|
|
|
Amortization of Acquisition-related Intangible Assets, Net of Tax -
Equity Investments
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Other (Income) Expense, Net (f)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Provision for Income Taxes (g)
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
Discontinued Operations, Net of Tax
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS (b)
|
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Cash Provided by Operating Activities (a)
|
|
|
$
|
392.0
|
|
|
|
|
|
|
|
|
$
|
338.6
|
|
|
|
|
|
Net Cash Used in (Provided by) Discontinued Operations
|
|
|
|
0.5
|
|
|
|
|
|
|
|
|
|
(12.7
|
)
|
|
|
|
|
Purchases of Property, Plant and Equipment
|
|
|
|
(69.4
|
)
|
|
|
|
|
|
|
|
|
(63.7
|
)
|
|
|
|
|
Proceeds from Sale of Property, Plant and Equipment
|
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
0.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow
|
|
|
$
|
327.9
|
|
|
|
|
|
|
|
|
$
|
263.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Data
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
% of
|
|
|
|
|
April 2,
|
|
|
% of
|
|
(In millions)
|
|
|
2012
|
|
|
Revenues
|
|
|
|
|
2011
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
|
$
|
1,006.2
|
|
|
|
32.5
|
%
|
|
|
|
|
$
|
830.2
|
|
|
|
30.5
|
%
|
|
Specialty Diagnostics
|
|
|
|
729.4
|
|
|
|
23.5
|
%
|
|
|
|
|
|
576.6
|
|
|
|
21.2
|
%
|
|
Laboratory Products and Services
|
|
|
|
1,506.7
|
|
|
|
48.6
|
%
|
|
|
|
|
|
1,442.5
|
|
|
|
53.0
|
%
|
|
Eliminations
|
|
|
|
(142.0
|
)
|
|
|
-4.6
|
%
|
|
|
|
|
|
(127.9
|
)
|
|
|
-4.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Revenues
|
|
|
$
|
3,100.3
|
|
|
|
100.0
|
%
|
|
|
|
|
$
|
2,721.4
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income and Operating Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytical Technologies
|
|
|
$
|
185.3
|
|
|
|
18.4
|
%
|
|
|
|
|
$
|
137.0
|
|
|
|
16.5
|
%
|
|
Specialty Diagnostics
|
|
|
|
186.0
|
|
|
|
25.5
|
%
|
|
|
|
|
|
141.9
|
|
|
|
24.6
|
%
|
|
Laboratory Products and Services
|
|
|
|
201.7
|
|
|
|
13.4
|
%
|
|
|
|
|
|
199.3
|
|
|
|
13.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Reportable Segments
|
|
|
|
573.0
|
|
|
|
18.5
|
%
|
|
|
|
|
|
478.2
|
|
|
|
17.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues Charges (c)
|
|
|
|
(26.8
|
)
|
|
|
-0.9
|
%
|
|
|
|
|
|
(2.9
|
)
|
|
|
-0.1
|
%
|
|
Selling, General and Administrative Income (Costs), Net (d)
|
|
|
|
7.7
|
|
|
|
0.2
|
%
|
|
|
|
|
|
(3.1
|
)
|
|
|
-0.1
|
%
|
|
Restructuring and Other Costs, Net (e)
|
|
|
|
(15.1
|
)
|
|
|
-0.5
|
%
|
|
|
|
|
|
(15.3
|
)
|
|
|
-0.6
|
%
|
|
Amortization of Acquisition-related Intangible Assets
|
|
|
|
(183.9
|
)
|
|
|
-5.9
|
%
|
|
|
|
|
|
(135.4
|
)
|
|
|
-5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income (a)
|
|
|
$
|
354.9
|
|
|
|
11.4
|
%
|
|
|
|
|
$
|
321.5
|
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) "GAAP" (reported) results were determined in accordance with
U.S. generally accepted accounting principles (GAAP). Prior period
segment results have been conformed to the company's segment
reporting structure effective in Q3 2011.
|
|
(b) Adjusted results are non-GAAP measures and for income measures
exclude certain charges to cost of revenues (see note (c) for
details); certain credits/charges to selling, general and
administrative expenses (see note (d) for details); amortization of
acquisition-related intangible assets; restructuring and other
costs, net (see note (e) 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 (f) for details); the tax
consequences of the preceding items and certain other tax items (see
note (g) for details); and results of discontinued operations.
|
|
(c) Reported results in 2012 and 2011 include $26.0 and $2.0,
respectively, of charges for the sale of inventories revalued at the
date of acquisition. Reported results in 2012 and 2011 also include
$0.8 and $0.9, respectively, of accelerated depreciation on
manufacturing assets to be abandoned due to facility consolidations.
|
|
(d) Reported results in 2012 include $7.7 of gain primarily from
settlement with product liability insurer. Reported results in 2011
include transaction costs, net, related to the acquisition of Dionex.
|
|
(e) Reported results in 2012 and 2011 include restructuring and
other costs, net, consisting principally of severance, abandoned
facility and other expenses of headcount reductions within several
businesses and real estate consolidations.
|
|
(f) Reported results in 2012 include $0.5 of loss on extinguishment
of debt facilities associated with the termination and replacement
of the company's prior revolving credit agreements.
|
|
(g) Reported provision for income taxes includes i) $65.6 and $48.7
of incremental tax benefit in 2012 and 2011, respectively, for the
pre-tax reconciling items between GAAP and adjusted net income; ii)
in 2012 and 2011, $1.8 and $6.9, respectively, of incremental tax
provision from adjusting the company's deferred tax balances as a
result of tax rate changes.
|
|
Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated depreciation expense in 2012 and 2011 is $59.9 and
$48.9, respectively.
|
|
Consolidated equity compensation expense included in both reported
and adjusted results is $17.3 and $21.6 in 2012 and 2011,
respectively.
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheet (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
December 31,
|
|
(In millions)
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
788.3
|
|
|
|
|
$
|
1,016.3
|
|
Short-term investments
|
|
|
|
4.3
|
|
|
|
|
|
4.3
|
|
Accounts receivable, net
|
|
|
|
1,894.8
|
|
|
|
|
|
1,814.1
|
|
Inventories
|
|
|
|
1,422.3
|
|
|
|
|
|
1,355.4
|
|
Other current assets
|
|
|
|
659.8
|
|
|
|
|
|
631.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
4,769.5
|
|
|
|
|
|
4,821.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, Net
|
|
|
|
1,665.3
|
|
|
|
|
|
1,656.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related Intangible Assets
|
|
|
|
7,739.1
|
|
|
|
|
|
7,815.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
|
564.3
|
|
|
|
|
|
551.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
12,084.5
|
|
|
|
|
|
11,988.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
26,822.7
|
|
|
|
|
$
|
26,833.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Short-term obligations and current maturities of long-term
obligations
|
|
|
$
|
924.2
|
|
|
|
|
$
|
1,272.8
|
|
Other current liabilities
|
|
|
|
1,921.2
|
|
|
|
|
|
1,840.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
2,845.4
|
|
|
|
|
|
3,113.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Long-term Liabilities
|
|
|
|
2,937.3
|
|
|
|
|
|
2,927.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Obligations
|
|
|
|
5,751.0
|
|
|
|
|
|
5,755.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity
|
|
|
|
15,289.0
|
|
|
|
|
|
15,038.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders' Equity
|
|
|
$
|
26,822.7
|
|
|
|
|
$
|
26,833.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statement of Cash Flows (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
April 2,
|
|
|
(In millions)
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
277.3
|
|
|
|
|
|
$
|
252.2
|
|
|
|
Income from discontinued operations
|
|
|
|
-
|
|
|
|
|
|
|
(5.5
|
)
|
|
|
Gain on disposal of discontinued operations
|
|
|
|
(0.3
|
)
|
|
|
|
|
|
0.5
|
|
|
|
Income from continuing operations
|
|
|
|
277.0
|
|
|
|
|
|
|
247.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
243.8
|
|
|
|
|
|
|
184.3
|
|
|
|
Change in deferred income taxes
|
|
|
|
(43.6
|
)
|
|
|
|
|
|
(43.0
|
)
|
|
|
Other non-cash expenses, net
|
|
|
|
47.6
|
|
|
|
|
|
|
27.2
|
|
|
|
Changes in assets and liabilities, excluding the effects
|
|
|
|
|
|
|
|
|
|
|
of acquisitions and dispositions
|
|
|
|
(132.3
|
)
|
|
|
|
|
|
(89.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by continuing operations
|
|
|
|
392.5
|
|
|
|
|
|
|
325.9
|
|
|
|
Net cash (used in) provided by discontinued operations
|
|
|
|
(0.5
|
)
|
|
|
|
|
|
12.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
392.0
|
|
|
|
|
|
|
338.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
|
(0.5
|
)
|
|
|
|
|
|
(23.7
|
)
|
|
|
Purchases of property, plant and equipment
|
|
|
|
(69.4
|
)
|
|
|
|
|
|
(63.7
|
)
|
|
|
Proceeds from sale of property, plant and equipment
|
|
|
|
4.8
|
|
|
|
|
|
|
0.9
|
|
|
|
Other investing activities, net
|
|
|
|
(0.9
|
)
|
|
|
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in continuing operations
|
|
|
|
(66.0
|
)
|
|
|
|
|
|
(86.9
|
)
|
|
|
Net cash used in discontinued operations
|
|
|
|
(0.2
|
)
|
|
|
|
|
|
(2.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
(66.2
|
)
|
|
|
|
|
|
(88.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of debt
|
|
|
|
-
|
|
|
|
|
|
|
2,176.4
|
|
|
|
Decrease in commercial paper, net
|
|
|
|
(349.6
|
)
|
|
|
|
|
|
-
|
|
|
|
Settlement of convertible debt
|
|
|
|
-
|
|
|
|
|
|
|
(35.2
|
)
|
|
|
Redemption and repayment of long-term obligations
|
|
|
|
(0.4
|
)
|
|
|
|
|
|
(0.3
|
)
|
|
|
Purchases of company common stock
|
|
|
|
(300.0
|
)
|
|
|
|
|
|
(537.5
|
)
|
|
|
Net proceeds from issuance of company common stock
|
|
|
|
55.1
|
|
|
|
|
|
|
44.5
|
|
|
|
Tax benefits from stock-based compensation awards
|
|
|
|
7.7
|
|
|
|
|
|
|
6.4
|
|
|
|
Increase (decrease) in short-term notes payable
|
|
|
|
2.2
|
|
|
|
|
|
|
(2.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities
|
|
|
|
(585.0
|
)
|
|
|
|
|
|
1,651.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange Rate Effect on Cash
|
|
|
|
31.2
|
|
|
|
|
|
|
(29.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) Increase in Cash and Cash Equivalents
|
|
|
|
(228.0
|
)
|
|
|
|
|
|
1,871.6
|
|
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
|
1,016.3
|
|
|
|
|
|
|
917.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
|
$
|
788.3
|
|
|
|
|
|
$
|
2,788.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow (a)
|
|
|
$
|
327.9
|
|
|
|
|
|
$
|
263.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Free cash flow is net cash provided by operating activities of
continuing operations less net purchases of property, plant and
equipment.
|
SOURCE: Thermo Fisher Scientific Inc.
Thermo Fisher Scientific Inc.
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