Thermo Fisher Scientific Reports Third Quarter 2015 Results

Thermo Fisher Scientific Inc. (NYSE: TMO), the world leader in serving science, today reported its financial results for the third quarter of 2015, ended September 26, 2015.

Third Quarter 2015 Highlights

• Grew adjusted earnings per share (EPS) by 5% to $1.80.
• Delivered revenue of $4.12 billion.
• Expanded adjusted operating margin by 70 basis points to 22.6%.
• Launched Ion S5 and Ion S5 XL to enable targeted next-generation sequencing, including gene panels as well as small genomes, exomes, transcriptomes and custom assays, on a single platform.
• Strengthened clinical offering by introducing a range of new Thermo Scientific products at AACC, including new immunodiagnostic tests and instruments, and a high-throughput HPLC; obtained CE marks for clinical use of HPLC, mass spectrometry and related software in Europe.
• Achieved strong revenue growth in China, driven by customer demand in biopharma, environmental and food safety markets.
• Completed acquisition of Alfa Aesar for approximately $400 million just after quarter end, giving research customers access to a broader offering of laboratory chemicals, solvents and reagents.

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’re pleased to deliver another quarter of solid financial performance,” said Marc N. Casper, president and chief executive officer of Thermo Fisher Scientific. “We continued to leverage our scale in key geographic markets to drive growth, and reported another strong quarter in China. We also made further progress in capturing revenue synergies by demonstrating the strength of our customer value proposition.

“Our strategic R&D investments are creating significant value for our customers, with a number of innovative new products introduced across our businesses. For example, in next-generation sequencing we launched the new Ion S5 and S5 XL benchtop systems, which provide a cost-effective, flexible platform that supports multiple applications. For our clinical customers, we introduced a range of products that help deliver test results faster and more accurately. Among the highlights were the Phadia 2500E Laboratory System, several EliA autoimmune assays and the Prelude LX-4 MD for high-throughput HPLC analysis.

“In terms of capital deployment, we recently completed the acquisition of Alfa Aesar to strengthen our customer offering. We also continued to pay down debt and made good progress toward achieving our target leverage.”

Casper concluded, “With a strong nine months behind us, we’re on track to achieve our growth goals for the year.”

Third Quarter 2015

For the third quarter of 2015, adjusted EPS grew 5% to $1.80, versus $1.71 in the third quarter of 2014. Revenue for the quarter was $4.12 billion versus $4.17 billion in the third quarter of 2014. Organic revenue growth was 4%; currency translation reduced revenue by 6% and acquisitions, net of divestitures, increased revenue slightly. Adjusted operating income for the third quarter of 2015 increased 2% compared with the year-ago quarter, and adjusted operating margin expanded to 22.6%, compared with 21.9% in the third quarter of 2014.

GAAP diluted EPS in 2015 was $1.18, versus $1.17 in the same quarter last year. GAAP operating income for the third quarter of 2015 was $563 million, compared with $640 million in 2014. GAAP operating margin was 13.7%, compared with 15.3% in the 2014 quarter. The 2014 period included a gain on the sale of the Cole-Parmer business.

2015 Guidance Update

Thermo Fisher is raising its full-year 2015 revenue and adjusted EPS guidance primarily to reflect current foreign currency exchange rates and the addition of Alfa Aesar. The company now expects revenue for 2015 to be in the range of $16.81 to $16.91 billion, compared with its previous guidance of $16.72 to $16.86 billion. Thermo Fisher is also raising adjusted EPS guidance to a new range of $7.33 to $7.41 from the $7.28 to $7.41 previously announced, for 5% to 6% growth over 2014.

The 2015 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 four business segments, as highlighted below. Year-over-year results were negatively affected by the impact of foreign currency exchange rates.

Life Sciences Solutions Segment

In the third quarter of 2015, Life Sciences Solutions Segment revenue grew to $1.08 billion, compared with revenue of $1.07 billion in the third quarter of 2014. Segment adjusted operating margin increased to 30.8%, compared with 28.6% in the 2014 quarter.

Analytical Instruments Segment

Analytical Instruments Segment revenue was $779 million in the third quarter of 2015, compared with revenue of $786 million in the third quarter of 2014. Segment adjusted operating margin increased to 18.8%, versus 17.5% in the 2014 quarter.

Specialty Diagnostics Segment

In the third quarter of 2015, Specialty Diagnostics Segment revenue was $777 million, compared with revenue of $812 million in the third quarter of 2014. Segment adjusted operating margin was 26.4%, compared with 27.6% in the year-ago quarter.

Laboratory Products and Services Segment

Laboratory Products and Services Segment revenue grew to $1.64 billion in the third quarter of 2015, compared with revenue of $1.63 billion in the 2014 quarter. Segment adjusted operating margin increased to 15.2%, versus 15.1% in the 2014 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. In 2015, based on acquisitions closed through the end of the third quarter, our adjusted EPS will exclude approximately $2.23 of expense for the amortization of acquisition-related intangible assets. 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, significant litigation-related matters, 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, October 21, 2015, at 8:30 a.m. Eastern time. To listen, dial (877) 201-0168 within the U.S. or (647) 788-4901 outside the U.S. 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 6, 2015.

About Thermo Fisher Scientific

Thermo Fisher Scientific Inc. (NYSE: TMO) is the world leader in serving science, with revenues of $17 billion and approximately 50,000 employees in 50 countries. Our mission is to enable our customers to make the world healthier, cleaner and safer. We help our customers accelerate life sciences research, solve complex analytical challenges, improve patient diagnostics and increase laboratory productivity. Through our premier brands – Thermo Scientific, Applied Biosystems, Invitrogen, Fisher Scientific and Unity Lab Services – we offer an unmatched combination of innovative technologies, purchasing convenience and comprehensive support. For more information, please 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 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 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 Life Technologies acquisition may not materialize as expected. Additional important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are set forth in our Quarterly Report on Form 10-Q for the quarter ended June 27, 2015, which is on file with the SEC and available in the “Investors” section of our website under the heading “SEC Filings.” 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
		September 26,				% of			September 27,				% of
(In millions except per share amounts)			2015			Revenues				2014			Revenues
Revenues		$	4,123.2						$	4,171.4
Costs and Operating Expenses:
Cost of revenues (c)			2,132.2			51.7	%			2,127.0			51.0	%
Selling, general and administrative expenses (d)			911.1			22.1	%			976.6			23.4	%
Amortization of acquisition-related intangible assets			329.9			8.0	%			362.9			8.7	%
Research and development expenses			171.6			4.2	%			175.2			4.2	%
Restructuring and other costs (income), net (e)			15.5			0.3	%			(110.6	)		-2.7	%
			3,560.3			86.3	%			3,531.1			84.7	%
Operating Income			562.9			13.7	%			640.3			15.3	%
Interest Income			7.2							10.5
Interest Expense			(100.6	)						(116.8	)
Other (Expense) Income, Net (f)			(1.4	)						5.2
Income Before Income Taxes			468.1							539.2
Benefit from (Provision for) Income Taxes (g)			9.2							(69.3	)
Income from Continuing Operations			477.3							469.9
(Loss) Gain from Discontinued Operations, Net of Tax			(1.2	)						1.7
Net Income		$	476.1			11.5	%		$	471.6			11.3	%
Earnings per Share from Continuing Operations:
Basic		$	1.20						$	1.17
Diluted		$	1.19						$	1.16
Earnings per Share:
Basic		$	1.19						$	1.18
Diluted		$	1.18						$	1.17
Weighted Average Shares:
Basic			399.0							399.9
Diluted			402.0							403.7
Reconciliation of Adjusted Operating Income and Adjusted Operating Margin
GAAP Operating Income (a)		$	562.9			13.7	%		$	640.3			15.3	%
Cost of Revenues Charges (c)			0.8			0.0	%			2.1			0.1	%
Selling, General and Administrative Costs, Net (d)			24.6			0.6	%			20.3			0.5	%
Restructuring and Other Costs (Income), Net (e)			15.5			0.3	%			(110.6	)		-2.7	%
Amortization of Acquisition-related Intangible Assets			329.9			8.0	%			362.9			8.7	%
Adjusted Operating Income (b)		$	933.7			22.6	%		$	915.0			21.9	%
Reconciliation of Adjusted Net Income
GAAP Net Income (a)		$	476.1			11.5	%		$	471.6			11.3	%
Cost of Revenues Charges (c)			0.8			0.0	%			2.1			0.1	%
Selling, General and Administrative Costs, Net (d)			24.6			0.6	%			20.3			0.5	%
Restructuring and Other Costs (Income), Net (e)			15.5			0.3	%			(110.6	)		-2.7	%
Amortization of Acquisition-related Intangible Assets			329.9			8.0	%			362.9			8.7	%
Other Expense (Income), Net (f)			3.6			0.1	%			(3.6	)		-0.1	%
Provision for Income Taxes (g)			(127.2	)		-3.0	%			(50.7	)		-1.2	%
Discontinued Operations, Net of Tax			1.2			0.1	%			(1.7	)		-0.1	%
Adjusted Net Income (b)		$	724.5			17.6	%		$	690.3			16.5	%
Reconciliation of Adjusted Earnings per Share
GAAP EPS (a)		$	1.18						$	1.17
Cost of Revenues Charges, Net of Tax (c)			-							(0.04	)
Selling, General and Administrative Costs, Net of Tax (d)			0.02							0.02
Restructuring and Other Costs (Income), Net of Tax (e)			0.03							-
Amortization of Acquisition-related Intangible Assets, Net of Tax			0.56							0.57
Other Expense (Income), Net of Tax (f)			0.01							(0.01	)
Discontinued Operations, Net of Tax			-							-
Adjusted EPS (b)		$	1.80						$	1.71
Reconciliation of Free Cash Flow
GAAP Net Cash Provided by Operating Activities (a)		$	743.9						$	676.0
Net Cash Used in Discontinued Operations			3.7							1.6
Purchases of Property, Plant and Equipment			(101.0	)						(90.7	)
Proceeds from Sale of Property, Plant and Equipment			1.3							7.0
Free Cash Flow (h)		$	647.9						$	593.9

Segment Data		Three Months Ended
		September 26,				% of			September 27,				% of
(In millions)			2015			Revenues				2014			Revenues
Revenues
Life Sciences Solutions		$	1,080.4			26.2	%		$	1,071.9			25.7	%
Analytical Instruments			778.5			18.9	%			786.5			18.9	%
Specialty Diagnostics			776.9			18.8	%			811.8			19.5	%
Laboratory Products and Services			1,638.2			39.7	%			1,628.7			39.0	%
Eliminations			(150.8	)		-3.6	%			(127.5	)		-3.1	%
Consolidated Revenues		$	4,123.2			100.0	%		$	4,171.4			100.0	%
Operating Income and Operating Margin
Life Sciences Solutions		$	332.7			30.8	%		$	306.3			28.6	%
Analytical Instruments			146.5			18.8	%			137.8			17.5	%
Specialty Diagnostics			204.9			26.4	%			224.3			27.6	%
Laboratory Products and Services			249.6			15.2	%			246.6			15.1	%
Subtotal Reportable Segments			933.7			22.6	%			915.0			21.9	%
Cost of Revenues Charges (c)			(0.8	)		0.0	%			(2.1	)		-0.1	%
Selling, General and Administrative Costs, Net (d)			(24.6	)		-0.6	%			(20.3	)		-0.5	%
Restructuring and Other (Costs) Income, Net (e)			(15.5	)		-0.3	%			110.6			2.7	%
Amortization of Acquisition-related Intangible Assets			(329.9	)		-8.0	%			(362.9	)		-8.7	%
GAAP Operating Income (a)		$	562.9			13.7	%		$	640.3			15.3	%

(a) "GAAP" (reported) results were determined in accordance with U.S. generally accepted accounting principles (GAAP).

(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); and the tax consequences of the preceding items and certain other tax items (see note (g) for details).

(c) Reported results in 2015 and 2014 include $0.8 and $1.3, respectively, of accelerated depreciation on manufacturing assets to be abandoned due to facility consolidations. Reported results in 2014 include $0.8 of charges for the sale of inventories revalued at the date of acquisition.

(d) Reported results in 2015 and 2014 include i) charges of $19.4 and $5.2, respectively, associated with product liability litigation, ii) $0.2 and $10.7, respectively, of third-party transaction/integration costs related to recent acquisitions and iii) $(2.1) and $4.4, respectively, of (gains)/charges for changes in estimates of contingent consideration for acquisitions. Reported results in 2015 also include $7.1 of accelerated depreciation on fixed assets to be abandoned due to integration synergies.

(e) Reported results in 2015 and 2014 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. Reported results in 2014 include a net gain of $132.6 on the sale of the Cole-Parmer business.

(f) Reported results in 2015 and 2014 include $0.5 and $0.5, respectively, of amortization of acquisition-related intangible assets of the company's equity-method investments. Reported results in 2015 also include a loss of $3.1 on the early extinguishment of debt. Reported results in 2014 include a $4.1 gain on an equity investment.

(g) Reported provision for income taxes includes i) $128.1 and $50.6 of incremental tax benefit in 2015 and 2014, respectively, for the pre-tax reconciling items between GAAP and adjusted net income; and ii) in 2015 and 2014, $0.9 and $(0.1), respectively, of incremental tax provision/(benefit) from adjusting the company's deferred tax balances as a result of tax rate changes.

Notes:

Consolidated depreciation expense is $97.8 and $92.8 in 2015 and 2014, respectively.

Consolidated equity compensation expense included in both reported and adjusted results is $32.5 and $30.6 in 2015 and 2014, respectively.

Certain pre-acquisition equity awards of Life Technologies were converted to rights to receive future cash payments over the remaining vesting period. In addition to the equity compensation expense noted above, reported and adjusted results in 2015 and 2014 include $4.2 and $9.2, respectively, of expense for such cash payments.

Consolidated Statement of Income (unaudited) (a)(b)
		Nine Months Ended
		September 26,				% of			September 27,				% of
(In millions except per share amounts)			2015			Revenues				2014			Revenues
Revenues		$	12,312.9						$	12,396.8
Costs and Operating Expenses:
Cost of revenues (c)			6,342.8			51.5	%			6,679.8			53.9	%
Selling, general and administrative expenses (d)			2,755.4			22.4	%			2,984.0			24.1	%
Amortization of acquisition-related intangible assets			988.8			8.0	%			992.4			8.0	%
Research and development expenses			512.0			4.2	%			508.6			4.1	%
Restructuring and other costs (income), net (e)			67.9			0.6	%			(631.9	)		-5.1	%
			10,666.9			86.6	%			10,532.9			85.0	%
Operating Income			1,646.0			13.4	%			1,863.9			15.0	%
Interest Income			21.9							38.4
Interest Expense			(311.9	)						(363.7	)
Other (Expense) Income, Net (f)			(2.3	)						11.5
Income Before Income Taxes			1,353.7							1,550.1
Benefit from (Provision for) Income Taxes (g)			20.3							(258.6	)
Income from Continuing Operations			1,374.0							1,291.5
(Loss) Gain from Discontinued Operations, Net of Tax			(1.2	)						1.7
Net Income		$	1,372.8			11.1	%		$	1,293.2			10.4	%
Earnings per Share from Continuing Operations:
Basic		$	3.45						$	3.25
Diluted		$	3.42						$	3.21
Earnings per Share:
Basic		$	3.45						$	3.25
Diluted		$	3.42						$	3.22
Weighted Average Shares:
Basic			398.4							397.5
Diluted			401.7							401.7
Reconciliation of Adjusted Operating Income and Adjusted Operating Margin
GAAP Operating Income (a)		$	1,646.0			13.4	%		$	1,863.9			15.0	%
Cost of Revenues Charges (c)			2.5			0.0	%			326.7			2.6	%
Selling, General and Administrative Costs, Net (d)			35.4			0.3	%			118.0			1.0	%
Restructuring and Other Costs (Income), Net (e)			67.9			0.6	%			(631.9	)		-5.1	%
Amortization of Acquisition-related Intangible Assets			988.8			8.0	%			992.4			8.0	%
Adjusted Operating Income (b)		$	2,740.6			22.3	%		$	2,669.1			21.5	%
Reconciliation of Adjusted Net Income
GAAP Net Income (a)		$	1,372.8			11.1	%		$	1,293.2			10.4	%
Cost of Revenues Charges (c)			2.5			0.0	%			326.7			2.6	%
Selling, General and Administrative Costs, Net (d)			35.4			0.3	%			118.0			1.0	%
Restructuring and Other Costs (Income), Net (e)			67.9			0.6	%			(631.9	)		-5.1	%
Amortization of Acquisition-related Intangible Assets			988.8			8.0	%			992.4			8.0	%
Other Expense (Income), Net (f)			15.2			0.1	%			(6.8	)		-0.1	%
Provision for Income Taxes (g)			(365.2	)		-2.9	%			(93.7	)		-0.7	%
Discontinued Operations, Net of Tax			1.2			0.0	%			(1.7	)		0.0	%
Adjusted Net Income (b)		$	2,118.6			17.2	%		$	1,996.2			16.1	%
Reconciliation of Adjusted Earnings per Share
GAAP EPS (a)		$	3.42						$	3.22
Cost of Revenues Charges, Net of Tax (c)			-							0.59
Selling, General and Administrative Costs, Net of Tax (d)			0.04							0.21
Restructuring and Other Costs (Income), Net of Tax (e)			0.11							(0.81	)
Amortization of Acquisition-related Intangible Assets, Net of Tax			1.71							1.80
Other Expense (Income), Net of Tax (f)			0.02							(0.01	)
Provision for Income Taxes (g)			(0.03	)						(0.03	)
Discontinued Operations, Net of Tax			-							-
Adjusted EPS (b)		$	5.27						$	4.97
Reconciliation of Free Cash Flow
GAAP Net Cash Provided by Operating Activities (a)		$	1,588.8						$	1,665.9
Net Cash Used in Discontinued Operations			8.0							3.5
Purchases of Property, Plant and Equipment			(293.5	)						(270.9	)
Proceeds from Sale of Property, Plant and Equipment			7.5							19.7
Free Cash Flow (h)		$	1,310.8						$	1,418.2

Segment Data		Nine Months Ended
		September 26,				% of			September 27,				% of
(In millions)			2015			Revenues				2014			Revenues
Revenues
Life Sciences Solutions		$	3,229.6			26.2	%		$	3,010.5			24.3	%
Analytical Instruments			2,282.9			18.5	%			2,349.8			19.0	%
Specialty Diagnostics			2,379.2			19.3	%			2,480.6			20.0	%
Laboratory Products and Services			4,844.9			39.3	%			4,918.6			39.7	%
Eliminations			(423.7	)		-3.3	%			(362.7	)		-3.0	%
Consolidated Revenues		$	12,312.9			100.0	%		$	12,396.8			100.0	%
Operating Income and Operating Margin
Life Sciences Solutions		$	954.9			29.6	%		$	850.0			28.2	%
Analytical Instruments			407.8			17.9	%			399.1			17.0	%
Specialty Diagnostics			646.2			27.2	%			681.7			27.5	%
Laboratory Products and Services			731.7			15.1	%			738.3			15.0	%
Subtotal Reportable Segments			2,740.6			22.3	%			2,669.1			21.5	%
Cost of Revenues Charges (c)			(2.5	)		0.0	%			(326.7	)		-2.6	%
Selling, General and Administrative Costs, Net (d)			(35.4	)		-0.3	%			(118.0	)		-1.0	%
Restructuring and Other (Costs) Income, Net (e)			(67.9	)		-0.6	%			631.9			5.1	%
Amortization of Acquisition-related Intangible Assets			(988.8	)		-8.0	%			(992.4	)		-8.0	%
GAAP Operating Income (a)		$	1,646.0			13.4	%		$	1,863.9			15.0	%

(a) "GAAP" (reported) results were determined in accordance with U.S. generally accepted accounting principles (GAAP).

(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); and the tax consequences of the preceding items and certain other tax items (see note (g) for details).

(c) Reported results in 2015 and 2014 include i) $0.7 and $303.1, respectively, of charges for the sale of inventories revalued at the date of acquisition and ii) $1.8 and $2.2, respectively, of accelerated depreciation on manufacturing assets to be abandoned due to facility consolidations. Reported results in 2014 also include a charge of $21.4 to conform the accounting policies of Life Technologies with the company's accounting policies.

(d) Reported results in 2015 and 2014 include i) $7.7 and $88.6, respectively, of third-party transaction/integration costs primarily related to the acquisitions of Life Technologies and in 2015, Alfa Aesar; ii) charges of $19.4 and $5.2, respectively, associated with product liability litigation; and iii) $(2.6) and $8.0, respectively, of (gains)/charges for changes in estimates of contingent consideration for acquisitions. Reported results in 2015 also include $10.9 of accelerated depreciation on fixed assets to be abandoned due to integration synergies. Reported results in 2014 also include a charge of $16.2 to conform the accounting policies of Life Technologies with the company's accounting policies.

(e) Reported results in 2015 and 2014 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. Reported results in 2015 include a gain of $7.6 on the sale of a product line, $5.0 of cash compensation contractually due to employees of an acquired business on the date of acquisition, a charge of $3.5 for settlement of litigation at an acquired business and a $0.9 charge associated with a previous sale of a business. Reported results in 2014 include gains of $894.4 on the sale of businesses, principally the sera and media, gene modulation and magnetic beads businesses and the Cole-Parmer business, and a charge of $91.7 for cash compensation to monetize certain equity awards held by Life Technologies employees at the date of acquisition.

(f) Reported results in 2015 and 2014 include $1.6 and $1.6, respectively, of amortization of acquisition-related intangible assets of the company's equity-method investments. Reported results in 2015 also include $7.5 of costs associated with entering into interest rate swap arrangements and losses of $6.1 on the early extinguishment of debt. Reported results in 2014 also include $9.4 of net gains from investments, offset in part by $1.0 of charges related to amortization of fees paid to obtain financing commitments related to the Life Technologies acquisition.

(g) Reported provision for income taxes includes i) $351.7 and $83.0 of incremental tax benefit in 2015 and 2014, respectively, for the pre-tax reconciling items between GAAP and adjusted net income; and ii) in 2015 and 2014, $13.5 and $10.7, respectively, of incremental tax benefit from adjusting the company's deferred tax balances as a result of tax rate changes.

(h) Free cash flow in 2014 was reduced by $308.8 of cash outlays related to the acquisition of Life Technologies including monetizing certain equity awards, severance obligations and third-party transaction/integration costs.

Notes:

Consolidated depreciation expense is $274.9 and $263.7 in 2015 and 2014, respectively.

Consolidated equity compensation expense included in both reported and adjusted results is $91.8 and $86.6 in 2015 and 2014, respectively.

Certain pre-acquisition equity awards of Life Technologies were converted to rights to receive future cash payments over the remaining vesting period. In addition to the equity compensation expense noted above, reported and adjusted results in 2015 and 2014 include $18.1 and $26.3, respectively, of expense for such cash payments.

Condensed Consolidated Balance Sheet (unaudited)
		September 26,			December 31,
(In millions)			2015			2014
Assets
Current Assets:
Cash and cash equivalents		$	503.4		$	1,343.5
Short-term investments			2.0			8.5
Accounts receivable, net			2,543.9			2,473.6
Inventories			1,987.2			1,859.5
Other current assets			989.4			854.7
Total current assets			6,025.9			6,539.8
Property, Plant and Equipment, Net			2,392.2			2,426.5
Acquisition-related Intangible Assets			13,015.1			14,110.1
Other Assets			967.6			933.1
Goodwill			18,746.3			18,842.6
Total Assets		$	41,147.1		$	42,852.1
Liabilities and Shareholders' Equity
Current Liabilities:
Short-term obligations and current maturities of long-term obligations		$	3,034.0		$	2,212.4
Other current liabilities			2,701.1			3,137.4
Total current liabilities			5,735.1			5,349.8
Other Long-term Liabilities			4,283.9			4,602.6
Long-term Obligations			10,277.9			12,351.6
Total Shareholders' Equity			20,850.2			20,548.1
Total Liabilities and Shareholders' Equity		$	41,147.1		$	42,852.1

Condensed Consolidated Statement of Cash Flows (unaudited)
					Nine Months Ended
					September 26,				September 27,
(In millions)						2015				2014
Operating Activities
	Net income				$	1,372.8			$	1,293.2
	Loss (gain) from discontinued operations					1.2				(1.7	)
	Income from continuing operations					1,374.0				1,291.5
	Adjustments to reconcile net income to net cash provided by operating activities:
		Depreciation and amortization				1,263.7				1,256.1
		Change in deferred income taxes				(285.9	)			(583.8	)
		Net gains on sale of businesses				(7.6	)			(894.4	)
		Other non-cash expenses, net				76.4				356.4
		Changes in assets and liabilities, excluding the effects of acquisitions and dispositions				(823.8	)			243.6
			Net cash provided by continuing operations			1,596.8				1,669.4
			Net cash used in discontinued operations			(8.0	)			(3.5	)
			Net cash provided by operating activities			1,588.8				1,665.9
Investing Activities
	Acquisitions, net of cash acquired					(306.0	)			(13,056.1	)
	Purchases of property, plant and equipment					(293.5	)			(270.9	)
	Proceeds from sale of property, plant and equipment					7.5				19.7
	Proceeds from sale of businesses, net of cash divested					-				1,520.0
	Other investing activities, net					16.0				130.6
			Net cash used in investing activities			(576.0	)			(11,656.7	)
Financing Activities
	Net proceeds from issuance of debt					542.8				4,999.6
	Repayment of long-term obligations					(2,481.0	)			(3,430.3	)
	Increase in commercial paper, net					725.5				212.2
	Decrease in short-term notes payable					-				(28.2	)
	Purchases of company common stock					(500.0	)			-
	Dividends paid					(180.7	)			(174.8	)
	Net proceeds from issuance of company common stock					-				2,942.0
	Net proceeds from issuance of company common stock under employee stock plans					96.6				132.7
	Tax benefits from stock-based compensation awards					55.6				61.1
	Other financing activities, net					(5.9	)			(7.5	)
			Net cash (used in) provided by financing activities			(1,747.1	)			4,706.8
Exchange Rate Effect on Cash						(105.8	)			(7.7	)
Decrease in Cash and Cash Equivalents						(840.1	)			(5,291.7	)
Cash and Cash Equivalents at Beginning of Period						1,343.5				5,826.0
Cash and Cash Equivalents at End of Period					$	503.4			$	534.3
Free Cash Flow (a)(b)					$	1,310.8			$	1,418.2

(a) Free cash flow is net cash provided by operating activities of continuing operations less net purchases of property, plant and equipment.

(b) Free cash flow in 2014 was reduced by $308.8 of cash outlays related to the acquisition of Life Technologies including monetizing certain equity awards, severance obligations and third-party transaction/integration costs.

View source version on businesswire.com: http://www.businesswire.com/news/home/20151021005168/en/