Full Press Release Details
PerkinElmer Announces Financial Results for the Second Quarter of 2021
Revenue of $1.228 billion; 51% reported growth; 41% organic growth
GAAP EPS from continuing operations of $2.19; Adjusted EPS of $2.83
Initiates Third Quarter and Raises Full-Year Revenue and Earnings Guidance
Announces Agreement to Acquire BioLegend - Leading Antibody & Research Reagent Provider
Earnings Call Moved to Today at 8:00 a.m. Eastern Time; Dial-in Information Below
WALTHAM, Mass.--(BUSINESS WIRE)--July 26, 2021--PerkinElmer, Inc. (NYSE: PKI), a global leader committed to innovating for a healthier world, today reported financial results for the second quarter ended July 4, 2021.
The Company reported GAAP earnings per share from continuing operations of $2.19, as compared to GAAP earnings per share from continuing operations of $1.23 in the second quarter of 2020. GAAP revenue for the quarter was $1.228 billion, as
compared to $812 million in the second quarter of 2020. GAAP operating income from continuing operations for the quarter was $332 million, as compared to $176 million for the same period a year ago. GAAP operating profit margin was 27.1% as a
percentage of revenue, as compared to 21.6% in the second quarter of 2020.
Adjusted earnings per share from continuing operations for the quarter was $2.83, as compared to $1.57 in the second quarter of 2020. Adjusted revenue for the quarter was $1.229 billion, as compared to $812 million in the second quarter of
2020. Adjusted operating income from continuing operations for the quarter was $411 million, as compared to $228 million for the same period a year ago. Adjusted operating profit margin was 33.5% as a percentage of adjusted revenue, as compared
to 28.1% in the second quarter of 2020.
Adjustments for the Company's non-GAAP financial measures have been noted in the attached reconciliations.
"The organization continues to perform extremely well through the first half of 2021. Underpinned by the strategic pillars we highlighted at our recent Analyst Day and now the exciting addition of BioLegend, PerkinElmer is well positioned to
execute on both our near- and long-term goals," said Prahlad Singh, president and chief executive officer of PerkinElmer. "The tremendous efforts by the more than 14,000 PerkinElmer employees across the globe have been instrumental in
transforming the company into what it is today. I could not be more excited for what is to come in the years ahead."
Financial Overview by Reporting Segment for the Second Quarter
Discovery & Analytical Solutions
Second quarter 2021 revenue was $513 million, as compared to $391 million for the second quarter of 2020. Reported revenue increased 31% and organic revenue increased 22% as compared to the second quarter of 2020.
Second quarter 2021 operating income from continuing operations was $64 million, as compared to $39 million for the comparable prior period.
Second quarter 2021 adjusted operating income was $101 million, as compared to $57 million for the second quarter of 2020.
Second quarter 2021 revenue was $716 million, as compared to $421 million for the second quarter of 2020. Reported revenue increased 70% and organic revenue increased 59% as compared to the second quarter of 2020.
Second quarter 2021 operating income from continuing operations was $286 million, as compared to $160 million for the comparable prior period.
Second quarter 2021 adjusted operating income was $328 million, as compared to $190 million for the second quarter of 2020.
Initiates Third Quarter Guidance and Raises Full Year 2021 Guidance
For the third quarter of 2021, the Company forecasts adjusted revenue of approximately $1.00 billion and adjusted earnings per share of $1.62.
For the full year of 2021, the Company now forecasts adjusted revenue of $4.57 billion and adjusted earnings per share of $9.88.
Guidance for the third quarter and full year is provided on a non-GAAP basis and cannot be reconciled to the closest GAAP measures without unreasonable effort due to the unpredictability of the amounts and timing of events affecting the items
the Company excludes from these non-GAAP measures. The timing and amounts of such events and items could be material to the Company's results prepared in accordance with GAAP.
Announces Acquisition of BioLegend
The Company has also announced today that it has reached an agreement to acquire BioLegend, a leading manufacturer of innovative antibodies and research reagents for $5.25 billion. Please see today's separate release for additional details on
Conference Call Information
The Company will discuss its second quarter 2021 results, its outlook for business trends, and its acquisition of BioLegend in a conference call on July 26, 2021 at 8:00 a.m. Eastern Time. To access the call, please dial 720-405-2250 prior to
the scheduled conference call time and provide the access code 9275741.
A live audio webcast of the call will be available on the Investors section of the Company's website, www.perkinelmer.com. Please go to the site at least 15 minutes prior to the call in order to register, download, and install any necessary
software. An archived version of the webcast will be posted on the Company's website for a two-week period beginning approximately two hours after the call.
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings announcement also contains non-GAAP financial measures. The reasons that we use these measures, a reconciliation of
these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below following our GAAP financial statements.
Factors Affecting Future Performance
This press release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements relating to estimates and projections of future earnings per share,
cash flow and revenue growth and other financial results, developments relating to our customers and end-markets, and plans concerning business development opportunities, acquisitions and divestitures. Words such as "believes," "intends,"
"anticipates," "plans," "expects," "projects," "forecasts," "will" and similar expressions, and references to guidance, are intended to identify forward-looking statements. Such statements are based on management's current assumptions and
expectations and no assurances can be given that our assumptions or expectations will prove to be correct. A number of important risk factors could cause actual results to differ materially from the results described, implied or projected in
any forward-looking statements. These factors include, without limitation: (1) markets into which we sell our products declining or not growing as anticipated; (2) the effect of the COVID-19 pandemic on our sales and operations; (3)
fluctuations in the global economic and political environments; (4) our failure to introduce new products in a timely manner; (5) our ability to execute acquisitions, such as BioLegend, and license technologies, or to successfully integrate
acquired businesses and licensed technologies into our existing business or to make them profitable, or successfully divest businesses; (6) our ability to compete effectively; (7) fluctuation in our quarterly operating results and our ability
to adjust our operations to address unexpected changes; (8) significant disruption in third-party package delivery and import/export services or significant increases in prices for those services; (9) disruptions in the supply of raw materials
and supplies; (10) our ability to retain key personnel; (11) significant disruption in our information technology systems, or cybercrime; (12) our ability to realize the full value of our intangible assets; (13) our failure to adequately
protect our intellectual property; (14) the loss of any of our licenses or licensed rights; (15) the manufacture and sale of products exposing us to product liability claims; (16) our failure to maintain compliance with applicable government
regulations; (17) regulatory changes; (18) our failure to comply with healthcare industry regulations; (19) economic, political and other risks associated with foreign operations; (20) the United Kingdom's withdrawal from the European Union;
(21) our ability to obtain future financing; (22) restrictions in our credit agreements; (23) discontinuation or replacement of LIBOR; (24) significant fluctuations in our stock price; (25) reduction or elimination of dividends on our common
stock; and (26) other factors which we describe under the caption "Risk Factors" in our most recent quarterly report on Form 10-Q and in our other filings with the Securities and Exchange Commission. We disclaim any intention or obligation to
update any forward-looking statements as a result of developments occurring after the date of this press release.
PerkinElmer, Inc. is a global leader focused on innovating for a healthier world. The Company reported revenue of approximately $3.8 billion in 2020, has about 14,000 employees serving customers in more than 190 countries, and is a component
of the S&P 500 Index. Additional information is available through 1-877-PKI-NYSE, or at www.perkinelmer.com.
| PerkinElmer, Inc. and Subsidiaries | ||||||||||||
| CONDENSED CONSOLIDATED INCOME STATEMENTS | ||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||
| (In thousands, except per share data) | July 4, 2021 | July 5, 2020 | July 4, 2021 | July 5, 2020 | ||||||||
| Revenue | $1,228,471 | $811,718 | $2,536,160 | $1,464,114 | ||||||||
| Cost of revenue | 543,277 | 364,374 | 1,065,820 | 708,747 | ||||||||
| Selling, general and administrative expenses | 281,819 | 221,026 | 533,229 | 429,595 | ||||||||
| Research and development expenses | 65,824 | 49,521 | 126,040 | 98,435 | ||||||||
| Restructuring and other, net | 5,063 | 1,158 | 10,807 | 7,016 | ||||||||
| Operating income from continuing operations | 332,488 | 175,639 | 800,264 | 220,321 | ||||||||
| Interest income | (367 | ) | (192 | ) | (778 | ) | (457 | ) | ||||
| Interest expense | 16,750 | 11,586 | 30,876 | 25,251 | ||||||||
| Change in fair value of financial securities | (8,633 | ) | - | (27,931 | ) | - | ||||||
| Other income, net | (1,319 | ) | (582 | ) | (8,442 | ) | (3,989 | ) | ||||
| Income from continuing operations, before income taxes | 326,057 | 164,827 | 806,539 | 199,516 | ||||||||
| Provision for income taxes | 80,089 | 27,614 | 181,228 | 28,588 | ||||||||
| Income from continuing operations | 245,968 | 137,213 | 625,311 | 170,928 | ||||||||
| Loss on disposition of discontinued operations, before income taxes | - | - | - | - | ||||||||
| Provision for income taxes on discontinued operations and dispositions | 38 | 51 | 76 | 101 | ||||||||
| Loss from discontinued operations and dispositions | (38 | ) | (51 | ) | (76 | ) | (101 | ) | ||||
| Net income | $245,930 | $137,162 | $625,235 | $170,827 | ||||||||
| Diluted earnings per share: | ||||||||||||
| Income from continuing operations | $2.19 | $1.23 | $5.56 | $1.53 | ||||||||
| Loss from discontinued operations and dispositions | (0.00 | ) | (0.00 | ) | (0.00 | ) | (0.00 | ) | ||||
| Net income | $2.19 | $1.23 | $5.56 | $1.53 | ||||||||
| Weighted average diluted shares of common stock outstanding | 112,417 | 111,869 | 112,456 | 111,756 |
| ABOVE PREPARED IN ACCORDANCE WITH GAAP | |||||||||||||||
| Additional Supplemental Information (1) : | |||||||||||||||
| (per share, continuing operations) | |||||||||||||||
| GAAP EPS from continuing operations | $2.19 | $1.23 | $5.56 | $1.53 | |||||||||||
| Amortization of intangible assets | 0.53 | 0.42 | 1.01 | 0.84 | |||||||||||
| Purchase accounting adjustments | 0.03 | 0.01 | 0.07 | (0.09 | ) | ||||||||||
| Acquisition and divestiture-related costs | 0.09 | (0.05 | ) | 0.13 | 0.06 | ||||||||||
| Change in fair value of financial securities | (0.08 | ) | - | (0.25 | ) | - | |||||||||
| Significant litigation matters and settlements | - | 0.03 | - | 0.03 | |||||||||||
| Significant environmental matters | - | 0.05 | - | 0.05 | |||||||||||
| Restructuring and other, net | 0.05 | 0.01 | 0.10 | 0.06 | |||||||||||
| Tax on above items | (0.11 | ) | (0.13 | ) | (0.21 | ) | (0.25 | ) | |||||||
| Significant tax items | 0.13 | - | 0.13 | - | |||||||||||
| Adjusted EPS | $2.83 | $1.57 | $6.55 | $2.24 | |||||||||||
| (1) amounts may not sum due to rounding |
| PerkinElmer, Inc. and Subsidiaries | ||||||||||||||
| REVENUE AND OPERATING INCOME (LOSS) | ||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||
| (In thousands, except percentages) | July 4, 2021 | July 5, 2020 | July 4, 2021 | July 5, 2020 | ||||||||||
| DAS | Reported revenue | $512,829 | $391,002 | $967,438 | $789,397 | |||||||||
| Purchase accounting adjustments | 822 | - | 1,849 | - | ||||||||||
| Adjusted revenue | 513,651 | 391,002 | 969,287 | 789,397 | ||||||||||
| Reported operating income from continued operations | 64,155 | 39,430 | 107,102 | 67,943 | ||||||||||
| OP% | 12.5 | % | 10.1 | % | 11.1 | % | 8.6 | % | ||||||
| Amortization of intangible assets | 23,072 | 20,506 | 43,492 | 41,216 | ||||||||||
| Purchase accounting adjustments | 1,473 | 136 | 3,649 | (11,334 | ) | |||||||||
| Acquisition and divestiture-related costs | 8,597 | (5,486 | ) | 14,505 | 6,833 | |||||||||
| Significant litigation matters and settlements | - | 2,001 | - | 2,399 | ||||||||||
| Restructuring and other, net | 3,615 | 845 | 7,744 | 4,754 | ||||||||||
| Adjusted operating income | 100,912 | 57,432 | 176,492 | 111,811 | ||||||||||
| Adjusted OP% | 19.6 | % | 14.7 | % | 18.2 | % | 14.2 | % | ||||||
| Diagnostics | Reported revenue | 715,642 | 420,716 | 1,568,722 | 674,717 | |||||||||
| Purchase accounting adjustments | 199 | 196 | 398 | 392 | ||||||||||
| Adjusted revenue | 715,841 | 420,912 | 1,569,120 | 675,109 | ||||||||||
| Reported operating income from continued operations | 286,280 | 160,300 | 727,747 | 189,891 | ||||||||||
| OP% | 40.0 | % | 38.1 | % | 46.4 | % | 28.1 | % | ||||||
| Amortization of intangible assets | 36,489 | 26,211 | 70,226 | 52,751 | ||||||||||
| Purchase accounting adjustments | 2,107 | 1,336 | 4,378 | 1,765 | ||||||||||
| Acquisition and divestiture-related costs | 2,051 | 263 | 5,810 | 305 | ||||||||||
| Significant litigation matters and settlements | - | 1,200 | - | 1,245 | ||||||||||
| Restructuring and other, net | 1,448 | 313 | 3,063 | 2,262 | ||||||||||
| Adjusted operating income | 328,375 | 189,623 | 811,224 | 248,219 | ||||||||||
| Adjusted OP% | 45.9 | % | 45.1 | % | 51.7 | % | 36.8 | % | ||||||
| Corporate | Reported operating loss | (17,947 | ) | (24,091 | ) | (34,585 | ) | (37,513 | ) | |||||
| Significant environmental matters | - | 5,242 | - | 5,242 | ||||||||||
| Adjusted operating loss | (17,947 | ) | (18,849 | ) | (34,585 | ) | (32,271 | ) | ||||||
| Continuing Operations | Reported revenue | $1,228,471 | $811,718 | $2,536,160 | $1,464,114 | |||||||||
| Purchase accounting adjustments | 1,021 | 196 | 2,247 | 392 | ||||||||||
| Adjusted revenue | 1,229,492 | 811,914 | 2,538,407 | 1,464,506 | ||||||||||
| Reported operating income from continued operations | 332,488 | 175,639 | 800,264 | 220,321 | ||||||||||
| OP% | 27.1 | % | 21.6 | % | 31.6 | % | 15.0 | % | ||||||
| Amortization of intangible assets | 59,561 | 46,717 | 113,718 | 93,967 | ||||||||||
| Purchase accounting adjustments | 3,580 | 1,472 | 8,027 | (9,569 | ) | |||||||||
| Acquisition and divestiture-related costs | 10,648 | (5,223 | ) | 20,315 | 7,138 | |||||||||
| Significant litigation matters and settlements | - | 3,201 | - | 3,644 | ||||||||||
| Significant environmental matters | - | 5,242 | - | 5,242 | ||||||||||
| Restructuring and other, net | 5,063 | 1,158 | 10,807 | 7,016 | ||||||||||
| Adjusted operating income | $411,340 | $228,206 | $953,131 | $327,759 | ||||||||||
| Adjusted OP% | 33.5 | % | 28.1 | % | 37.5 | % | 22.4 | % | ||||||
| REPORTED REVENUE AND REPORTED OPERATING INCOME (LOSS) PREPARED IN ACCORDANCE WITH GAAP |
| PerkinElmer, Inc. and Subsidiaries | ||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
| (In thousands) | July 4, 2021 | January 3, 2021 | ||
| Current assets: | ||||
| Cash and cash equivalents | $572,810 | $402,036 | ||
| Accounts receivable, net | 992,602 | 1,155,109 | ||
| Inventories, net | 513,429 | 514,567 | ||
| Other current assets | 181,151 | 167,208 | ||
| Total current assets | 2,259,992 | 2,238,920 | ||
| Property, plant and equipment, net | 379,065 | 368,304 | ||
| Operating lease right-of-use assets | 208,494 | 207,236 | ||
| Intangible assets, net | 1,561,534 | 1,365,693 | ||
| Goodwill | 3,844,070 | 3,447,114 | ||
| Other assets, net | 486,306 | 333,048 | ||
| Total assets | $8,739,461 | $7,960,315 | ||
| Current liabilities: | ||||
| Current portion of long-term debt | $4,669 | $380,948 | ||
| Accounts payable | 324,711 | 327,325 | ||
| Accrued expenses and other current liabilities | 793,443 | 943,916 | ||
| Total current liabilities | 1,122,823 | 1,652,189 | ||
| Long-term debt | 2,348,523 | 1,609,701 | ||
| Long-term liabilities | 838,974 | 774,531 | ||
| Operating lease liabilities | 189,334 | 188,402 | ||
| Total liabilities | 4,499,654 | 4,224,823 | ||
| Total stockholders' equity | 4,239,807 | 3,735,492 | ||
| Total liabilities and stockholders' equity | $8,739,461 | $7,960,315 | ||
| PREPARED IN ACCORDANCE WITH GAAP |
| PerkinElmer, Inc. and Subsidiaries | ||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||
| July 4, 2021 | July 5, 2020 | July 4, 2021 | July 5, 2020 | |||||||||
| (In thousands) | (In thousands) | |||||||||||
| Operating activities: | ||||||||||||
| Net income | $245,930 | $137,162 | $625,235 | $170,827 | ||||||||
| Loss from discontinued operations and dispositions, net of income taxes | 38 | 51 | 76 | 101 | ||||||||
| Income from continuing operations | 245,968 | 137,213 | 625,311 | 170,928 | ||||||||
| Adjustments to reconcile income from continuing operations | ||||||||||||
| to net cash provided by continuing operations: | ||||||||||||
| Stock-based compensation | 7,204 | 9,604 | 12,361 | 12,654 | ||||||||
| Restructuring and other, net | 5,063 | 1,158 | 10,807 | 7,016 | ||||||||
| Depreciation and amortization | 75,636 | 59,289 | 145,822 | 120,047 | ||||||||
| Change in fair value of contingent consideration | 237 | 879 | 477 | (11,446 | ) | |||||||
| Amortization of deferred debt financing costs and accretion of discounts | 828 | 935 | 1,724 | 1,642 | ||||||||
| Change in fair value of financial securities | (8,633 | ) | - | (27,931 | ) | - | ||||||
| Amortization of acquired inventory revaluation | 2,322 | 397 | 5,303 | 1,485 | ||||||||
| Loss on disposition of businesses and assets, net | - | 485 | - | 485 | ||||||||
| Changes in assets and liabilities which provided (used) cash, excluding | ||||||||||||
| effects from companies acquired: | ||||||||||||
| Accounts receivable, net | (9,920 | ) | (76,288 | ) | 155,270 | 4,312 | ||||||
| Inventories | 22,246 | (71,949 | ) | 7,239 | (126,707 | ) | ||||||
| Accounts payable | (21,747 | ) | 17,744 | (26,795 | ) | 20,907 | ||||||
| Accrued expenses and other | (31,342 | ) | 59,130 | (148,226 | ) | (2,677 | ) | |||||
| Net cash provided by operating activities of continuing operations | 287,862 | 138,597 | 761,362 | 198,646 | ||||||||
| Investing activities: | ||||||||||||
| Capital expenditures | (20,364 | ) | (16,650 | ) | (34,675 | ) | (37,138 | ) | ||||
| Purchases of investments | (10,507 | ) | (5,755 | ) | (14,507 | ) | (7,393 | ) | ||||
| Proceeds from surrender of life insurance policies | - | 79 | - | 131 | ||||||||
| Proceeds from disposition of businesses and assets | - | 1,755 | - | 1,815 | ||||||||
| Cash paid for acquisitions, net of cash, cash equivalents and restricted cash acquired | (259,154 | ) | (2,990 | ) | (702,697 | ) | (2,990 | ) | ||||
| Net cash used in investing activities of continuing operations | (290,025 | ) | (23,561 | ) | (751,879 | ) | (45,575 | ) | ||||
| Financing Activities: | ||||||||||||
| Payments on borrowings | (20,000 | ) | (149,000 | ) | (763,545 | ) | (290,000 | ) | ||||
| Proceeds from borrowings | 145,000 | 63,000 | 729,000 | 188,000 | ||||||||
| Payments of senior debt | (339,605 | ) | - | (339,605 | ) | |||||||
| Proceeds from sale of senior debt | - | - | 799,856 | - | ||||||||
| Payments of debt financing costs | (360 | ) | - | (8,242 | ) | - | ||||||
| Settlement of cash flow hedges | (11,940 | ) | (3,671 | ) | (5,935 | ) | 5,037 | |||||
| Net payments on other credit facilities | (2,027 | ) | (1,753 | ) | (11,826 | ) | (6,036 | ) | ||||
| Payments for acquisition-related contingent consideration | - | (5,200 | ) | - | (5,200 | ) | ||||||
| Proceeds from issuance of common stock under stock plans | 9,198 | 8,968 | 14,185 | 10,074 | ||||||||
| Purchases of common stock | (30,145 | ) | (327 | ) | (72,924 | ) | (6,669 | ) | ||||
| Dividends paid | (7,845 | ) | (7,791 | ) | (15,697 | ) | (15,572 | ) | ||||
| Net cash (used in) provided by financing activities of continuing operations | (257,724 | ) | (95,774 | ) | 325,267 | (120,366 | ) | |||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (3,810 | ) | 5,510 | (10,659 | ) | (4,658 | ) | |||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | (263,697 | ) | 24,772 | 324,091 | 28,047 | |||||||
| Cash, cash equivalents, and restricted cash at beginning of period | 990,401 | 195,169 | 402,613 | 191,894 | ||||||||
| Cash, cash equivalents, and restricted cash at end of period | $726,704 | $219,941 | $726,704 | $219,941 | ||||||||
| Supplemental disclosure of cash flow information: | ||||||||||||
| Reconciliation of cash, cash equivalents and restricted cash reported within the consolidated b alance sheets that sum to the total shown in the consolidated statements of cash flows: | ||||||||||||
| Cash and cash equivalents | $572,810 | $218,536 | $572,810 | $218,536 | ||||||||
| Restricted cash included in other current assets | 1,750 | 1,405 | 1,750 | 1,405 | ||||||||
| Restricted cash included in other assets | 152,144 | - | 152,144 | - | ||||||||
| Total cash, cash equivalents and restricted cash | $726,704 | $219,941 | $726,704 | $219,941 | ||||||||
| PREPARED IN ACCORDANCE WITH GAAP |
| PerkinElmer, Inc. and Subsidiaries | |||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | |||||||||||||
| (In millions, except per share data and percentages) | PKI | ||||||||||||
| Three Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $1,228.5 | $811.7 | |||||||||||
| Purchase accounting adjustments | 1.0 | 0.2 | |||||||||||
| Adjusted revenue | $1,229.5 | $811.9 | |||||||||||
| Adjusted gross margin: | |||||||||||||
| Gross margin | $685.2 | 55.8 | % | $447.3 | 55.1 | % | |||||||
| Amortization of intangible assets | 22.7 | 1.8 | % | 16.0 | 2.0 | % | |||||||
| Purchase accounting adjustments | 3.3 | 0.3 | % | 0.6 | 0.1 | % | |||||||
| Adjusted gross margin | $711.2 | 57.8 | % | $463.9 | 57.1 | % | |||||||
| Adjusted SG&A: | |||||||||||||
| SG&A | $281.8 | 22.9 | % | $221.0 | 27.2 | % | |||||||
| Amortization of intangible assets | (36.9 | ) | -3.0 | % | (30.7 | ) | -3.8 | % | |||||
| Purchase accounting adjustments | (0.2 | ) | 0.0 | % | (0.9 | ) | -0.1 | % | |||||
| Acquisition and divestiture-related expenses | (10.6 | ) | -0.9 | % | 5.2 | 0.6 | % | ||||||
| Significant litigation matters and settlements | - | 0.0 | % | (3.2 | ) | -0.4 | % | ||||||
| Significant environmental matters | - | 0.0 | % | (5.2 | ) | -0.6 | % | ||||||
| Adjusted SG&A | $234.0 | 19.0 | % | $186.2 | 22.9 | % | |||||||
| R&D | $65.8 | 5.4 | % | $49.5 | 6.1 | % | |||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $332.5 | 27.1 | % | $175.6 | 21.6 | % | |||||||
| Amortization of intangible assets | 59.6 | 4.8 | % | 46.7 | 5.8 | % | |||||||
| Purchase accounting adjustments | 3.6 | 0.3 | % | 1.5 | 0.2 | % | |||||||
| Acquisition and divestiture-related costs | 10.6 | 0.9 | % | (5.2 | ) | -0.6 | % | ||||||
| Significant litigation matters and settlements | - | 0.0 | % | 3.2 | 0.4 | % | |||||||
| Significant environmental matters | - | 0.0 | % | 5.2 | 0.6 | % | |||||||
| Restructuring and other, net | 5.1 | 0.4 | % | 1.2 | 0.1 | % | |||||||
| Adjusted operating income | $411.3 | 33.5 | % | $228.2 | 28.1 | % | |||||||
| PKI | |||||||||||||
| Three Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted EPS: | |||||||||||||
| GAAP EPS | $2.19 | $1.23 | |||||||||||
| Discontinued operations, net of income taxes | (0.00 | ) | (0.00 | ) | |||||||||
| GAAP EPS from continuing operations | 2.19 | 1.23 | |||||||||||
| Amortization of intangible assets | 0.53 | 0.42 | |||||||||||
| Purchase accounting adjustments | 0.03 | 0.01 | |||||||||||
| Acquisition and divestiture-related costs | 0.09 | (0.05 | ) | ||||||||||
| Change in fair value of financial securities | (0.08 | ) | - | ||||||||||
| Significant litigation matters and settlements | - | 0.03 | |||||||||||
| Significant environmental matters | - | 0.05 | |||||||||||
| Restructuring and other, net | 0.05 | 0.01 | |||||||||||
| Tax on above items | (0.11 | ) | (0.13 | ) | |||||||||
| Significant tax items | 0.13 | - | |||||||||||
| Adjusted EPS | $2.83 | $1.57 | |||||||||||
| DAS | |||||||||||||
| Three Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $512.8 | $391.0 | |||||||||||
| Purchase accounting adjustments | 0.8 | - | |||||||||||
| Adjusted revenue | $513.7 | $391.0 | |||||||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $64.2 | 12.5 | % | $39.4 | 10.1 | % | |||||||
| Amortization of intangible assets | 23.1 | 4.5 | % | 20.5 | 5.2 | % | |||||||
| Purchase accounting adjustments | 1.5 | 0.3 | % | 0.1 | 0.0 | % | |||||||
| Acquisition and divestiture-related costs | 8.6 | 1.7 | % | (5.5 | ) | -1.4 | % | ||||||
| Significant litigation matters and settlements | - | 0.0 | % | 2.0 | 0.5 | % | |||||||
| Restructuring and other, net | 3.6 | 0.7 | % | 0.8 | 0.2 | % | |||||||
| Adjusted operating income | $100.9 | 19.6 | % | $57.4 | 14.7 | % | |||||||
| Diagnostics | |||||||||||||
| Three Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $715.6 | $420.7 | |||||||||||
| Purchase accounting adjustments | 0.2 | 0.2 | |||||||||||
| Adjusted revenue | $715.8 | $420.9 | |||||||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $286.3 | 40.0 | % | $160.3 | 38.1 | % | |||||||
| Amortization of intangible assets | 36.5 | 5.1 | % | 26.2 | 6.2 | % | |||||||
| Purchase accounting adjustments | 2.1 | 0.3 | % | 1.3 | 0.3 | % | |||||||
| Acquisition and divestiture-related costs | 2.1 | 0.3 | % | 0.3 | 0.1 | % | |||||||
| Significant litigation matters and settlements | - | 0.0 | % | 1.2 | 0.3 | % | |||||||
| Restructuring and other, net | 1.4 | 0.2 | % | 0.3 | 0.1 | % | |||||||
| Adjusted operating income | $328.4 | 45.9 | % | $189.6 | 45.1 | % | |||||||
| (1) amounts may not sum due to rounding |
| PerkinElmer, Inc. and Subsidiaries | |||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | |||||||||||||
| (In millions, except per share data and percentages) | PKI | ||||||||||||
| Six Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $2,536.2 | $1,464.1 | |||||||||||
| Purchase accounting adjustments | 2.2 | 0.4 | |||||||||||
| Adjusted revenue | $2,538.4 | $1,464.5 | |||||||||||
| Adjusted gross margin: | |||||||||||||
| Gross margin | $1,470.3 | 58.0 | % | $755.4 | 51.6 | % | |||||||
| Amortization of intangible assets | 43.0 | 1.7 | % | 32.1 | 2.2 | % | |||||||
| Purchase accounting adjustments | 7.6 | 0.3 | % | 1.9 | 0.1 | % | |||||||
| Adjusted gross margin | $1,520.9 | 59.9 | % | $789.3 | 53.9 | % | |||||||
| Adjusted SG&A: | |||||||||||||
| SG&A | $533.2 | 21.0 | % | $429.6 | 29.3 | % | |||||||
| Amortization of intangible assets | (70.7 | ) | -2.8 | % | (61.9 | ) | -4.2 | % | |||||
| Purchase accounting adjustments | (0.5 | ) | 0.0 | % | 11.4 | 0.8 | % | ||||||
| Acquisition and divestiture-related expenses | (20.3 | ) | -0.8 | % | (7.1 | ) | -0.5 | % | |||||
| Significant litigation matters and settlements | - | 0.0 | % | (3.6 | ) | -0.2 | % | ||||||
| Significant environmental matters | - | 0.0 | % | (5.2 | ) | -0.4 | % | ||||||
| Adjusted SG&A | $441.7 | 17.4 | % | $363.1 | 24.8 | % | |||||||
| R&D | $126.0 | 5.0 | % | $98.4 | 6.7 | % | |||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $800.3 | 31.6 | % | $220.3 | 15.0 | % | |||||||
| Amortization of intangible assets | 113.7 | 4.5 | % | 94.0 | 6.4 | % | |||||||
| Purchase accounting adjustments | 8.0 | 0.3 | % | (9.6 | ) | -0.7 | % | ||||||
| Acquisition and divestiture-related costs | 20.3 | 0.8 | % | 7.1 | 0.5 | % | |||||||
| Significant litigation matters and settlements | - | 0.0 | % | 3.6 | 0.2 | % | |||||||
| Significant environmental matters | - | 0.0 | % | 5.2 | 0.4 | % | |||||||
| Restructuring and other, net | 10.8 | 0.4 | % | 7.0 | 0.5 | % | |||||||
| Adjusted operating income | $953.1 | 37.5 | % | $327.8 | 22.4 | % | |||||||
| PKI | |||||||||||||
| Six Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted EPS: | |||||||||||||
| GAAP EPS | $5.56 | $1.53 | |||||||||||
| Discontinued operations | (0.00 | ) | (0.00 | ) | |||||||||
| GAAP EPS from continuing operations | 5.56 | 1.53 | |||||||||||
| Amortization of intangible assets | 1.01 | 0.84 | |||||||||||
| Purchase accounting adjustments | 0.07 | (0.09 | ) | ||||||||||
| Significant litigation matters and settlements | - | 0.03 | |||||||||||
| Significant environmental matters | - | 0.05 | |||||||||||
| Acquisition and divestiture-related costs | 0.13 | 0.06 | |||||||||||
| Change in fair value of financial securities | (0.25 | ) | - | ||||||||||
| Restructuring and other, net | 0.10 | 0.06 | |||||||||||
| Tax on above items | (0.21 | ) | (0.25 | ) | |||||||||
| Significant tax items | 0.13 | - | |||||||||||
| Adjusted EPS | $6.55 | $2.24 | |||||||||||
| DAS | |||||||||||||
| Six Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $967.4 | $789.4 | |||||||||||
| Purchase accounting adjustments | 1.8 | - | |||||||||||
| Adjusted revenue | $969.3 | $789.4 | |||||||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $107.1 | 11.1 | % | $67.9 | 8.6 | % | |||||||
| Amortization of intangible assets | 43.5 | 4.5 | % | 41.2 | 5.2 | % | |||||||
| Purchase accounting adjustments | 3.6 | 0.4 | % | (11.3 | ) | -1.4 | % | ||||||
| Acquisition and divestiture-related costs | 14.5 | 1.5 | % | 6.8 | 0.9 | % | |||||||
| Significant litigation matters and settlements | - | 0.0 | % | 2.4 | 0.3 | % | |||||||
| Restructuring and other, net | 7.7 | 0.8 | % | 4.8 | 0.6 | % | |||||||
| Adjusted operating income | $176.5 | 18.2 | % | $111.8 | 14.2 | % | |||||||
| Diagnostics | |||||||||||||
| Six Months Ended | |||||||||||||
| July 4, 2021 | July 5, 2020 | ||||||||||||
| Adjusted revenue: | |||||||||||||
| Revenue | $1,568.7 | $674.7 | |||||||||||
| Purchase accounting adjustments | 0.4 | 0.4 | |||||||||||
| Adjusted revenue | $1,569.1 | $675.1 | |||||||||||
| Adjusted operating income: | |||||||||||||
| Operating income | $727.7 | 46.4 | % | $189.9 | 28.1 | % | |||||||
| Amortization of intangible assets | 70.2 | 4.5 | % | 52.8 | 7.8 | % | |||||||
| Purchase accounting adjustments | 4.4 | 0.3 | % | 1.8 | 0.3 | % | |||||||
| Acquisition and divestiture-related costs | 5.8 | 0.4 | % | 0.3 | 0.0 | % | |||||||
| Significant litigation matters and settlements | - | 0.0 | % | 1.2 | 0.2 | % | |||||||
| Restructuring and other, net | 3.1 | 0.2 | % | 2.3 | 0.3 | % | |||||||
| Adjusted operating income | $811.2 | 51.7 | % | $248.2 | 36.8 | % | |||||||
| (1) amounts may not sum due to rounding |
| PerkinElmer, Inc. and Subsidiaries | |||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1) | |||||
| PKI | |||||
| Three Months Ended | |||||
| July 4, 2021 | |||||
| Organic revenue growth: | |||||
| Reported revenue growth | 51% | ||||
| Less: effect of foreign exchange rates | 5% | ||||
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses | 6% | ||||
| Organic revenue growth | 41% | ||||
| DAS | |||||
| Three Months Ended | |||||
| July 4, 2021 | |||||
| Organic revenue growth: | |||||
| Reported revenue growth | 31% | ||||
| Less: effect of foreign exchange rates | 4% | ||||
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses | 6% | ||||
| Organic revenue growth | 22% | ||||
| Diagnostics | |||||
| Three Months Ended | |||||
| July 4, 2021 | |||||
| Organic revenue growth: | |||||
| Reported revenue growth | 70% | ||||
| Less: effect of foreign exchange rates | 5% | ||||
| Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses | 6% | ||||
| Organic revenue growth | 59% | ||||
| (1) amounts may not sum due to rounding |
Explanation of Non-GAAP Financial Measures
We report our financial results in accordance with GAAP. However, management believes that, in order to more fully understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain
non-cash, non-recurring or other items, which result from facts and circumstances that vary in frequency and impact on continuing operations. Accordingly, we present non-GAAP financial measures as a supplement to the financial measures we
present in accordance with GAAP. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by adjusting for certain non-cash expenses and other
items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. Management believes these
non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial
and operational performance and comparing this performance to our peers and competitors.
We use the term "adjusted revenue" to refer to GAAP revenue, including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term
"adjusted revenue growth" to refer to the measure of comparing current period adjusted revenue with the corresponding period of the prior year.
We use the term "organic revenue" to refer to GAAP revenue, excluding the effect of foreign currency changes and revenue from recent acquisitions and divestitures and including purchase accounting adjustments for revenue from contracts
acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term "organic revenue growth" to refer to the measure of comparing current period organic revenue with the corresponding period of the prior
We use the term "adjusted gross margin" to refer to GAAP gross margin, excluding amortization of intangible assets and inventory fair value adjustments related to business acquisitions, asset impairments, and including purchase accounting
adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to business combination accounting rules. We use the related term "adjusted gross margin percentage" to refer to adjusted gross margin as a
percentage of adjusted revenue.
We use the term "adjusted SG&A expense" to refer to GAAP SG&A expense, excluding amortization of intangible assets, purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation,
significant litigation matters and settlements, asset impairments, and significant environmental charges. We use the related term "adjusted SG&A percentage" to refer to adjusted SG&A expense as a percentage of adjusted revenue.
We use the term "adjusted R&D expense" to refer to GAAP R&D expense, excluding amortization of intangible assets and purchase accounting adjustments. We use the related term "adjusted R&D percentage" to refer to adjusted R&D
expense as a percentage of adjusted revenue.
We use the term "adjusted net interest and other expense" to refer to GAAP net interest and other expense, excluding adjustments for mark-to-market accounting on post-retirement benefits, changes in the value of financial securities and debt
extinguishment costs.
We use the term "adjusted operating income," to refer to GAAP operating income, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding amortization of intangible
assets, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters and settlements, significant environmental charges, asset impairments, and
restructuring and other charges. We use the related terms "adjusted operating profit percentage," "adjusted operating profit margin," or "adjusted operating margin" to refer to adjusted operating income as a percentage of adjusted revenue.
We use the term "adjusted earnings per share," or "adjusted EPS," to refer to GAAP earnings per share, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding
discontinued operations, amortization of intangible assets, debt extinguishment costs, other purchase accounting adjustments, acquisition and divestiture-related expenses, acceleration of executive compensation, significant litigation matters
and settlements, significant environmental charges, changes in the value of financial securities, disposition of businesses and assets, net, asset impairments and restructuring and other charges. We also exclude adjustments for mark-to-market
accounting on post-retirement benefits, therefore only our projected costs have been used to calculate this non-GAAP measure. We also adjust for any tax impact related to the above items and exclude the impact of significant tax events.
Management includes or excludes the effect of each of the items identified below in the applicable non-GAAP financial measure referenced above for the reasons set forth below with respect to that item:
Amortization of intangible assets- purchased intangible assets are amortized over their estimated useful lives and generally cannot be changed or influenced by management after the acquisition. Accordingly, this item is not
considered by management in making operating decisions. Management does not believe such charges accurately reflect the performance of our ongoing operations for the period in which such charges are incurred.
Debt extinguishment costs-we incur costs and income related to the extinguishment of debt; including make-whole payments to debt holders, accelerated amortization of debt fees and discounts, and expense or income from hedges
to lock in make whole payments. We exclude the impact of these items from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
Revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules- accounting rules require us to account for the fair value of revenue from contracts assumed in connection with our
acquisitions. As a result, our GAAP results reflect the fair value of those revenues, which is not the same as the revenue that otherwise would have been recorded by the acquired entity. We include such revenue in our non-GAAP measures
because we believe the fair value of such revenue does not accurately reflect the performance of our ongoing operations for the period in which such revenue is recorded.