Thermo Fisher Scientific Reports Fourth Quarter and Full Year 2022 Results
February 1, 2023WALTHAM, Mass.–(BUSINESS WIRE)–Thermo Fisher Scientific Inc. (NYSE: TMO), the world leader in serving science, today reported its financial results for the fourth quarter and full year ended December 31, 2022.
Fourth Quarter and Full Year 2022 Highlights
- Fourth quarter revenue grew 7% to $11.45 billion.
- Fourth quarter GAAP diluted earnings per share (EPS) was $4.01.
- Fourth quarter adjusted EPS was $5.40.
- Full year revenue grew 15% to $44.92 billion.
- Full year GAAP diluted EPS was $17.63.
- Full year adjusted EPS was $23.24.
- During the year, we strengthened our industry leadership, advanced our trusted partner status with our customers, delivered excellent financial performance for our shareholders, and invested in our world class team.
- Achieved outstanding and differentiated Core organic revenue growth, growing 14% in both the fourth quarter and for the full year.
- Delivered another outstanding year of high-impact innovation, highlighted by the Applied Biosystems SeqStudio Flex Series genetic analyzer, the Thermo Scientific TRACE 1600 Series Gas Chromatograph, the Phadia 2500+ series of instruments, as well as the Orbitrap Ascend Tribrid mass spectrometer. During the quarter, we launched the Thermo Scientific Glacios 2 Cryo-TEM (transmission electron microscope) to accelerate structure-based drug discovery, the Gibco CTS DynaCellect Magnetic Separation System to advance the manufacturing of cell therapies, and the SeCore CDx HLA Sequencing System, which received marketing authorization by the FDA for use as a companion diagnostic with an immunotherapy to treat patients with a rare eye cancer.
- Continued to strengthen our unique customer value proposition by adding capacity and capabilities globally for pharma services, bioproduction, and clinical research services. During the fourth quarter, this included the opening of a new state-of-the-art bioanalytical lab in Richmond, Virginia, to support our clinical research business and the increasing demand for analytical services to accelerate drug development.
- Advanced our industry-leading scale and depth of capabilities in high-growth and emerging markets. During the fourth quarter, this included opening a new biologics manufacturing facility in Hangzhou, China, to offer integrated clinical and commercial drug substance and drug product capabilities for customers.
- Very active year advancing our environmental, social and governance (ESG) priorities. We made strong progress on our Scope 1 and Scope 2 emissions initiatives, enabling us to increase our 2030 greenhouse gas emissions reduction target and accelerate our transition to 100% renewable energy. Among the highlights from our Foundation for Science, we supported students across the globe through our STEM education programs and colleague-led Community Action Councils. Throughout the year, the company also received a variety of awards and recognition for its industry leadership and inclusive culture including being recognized by Forbes magazine during the quarter as one of the World’s Top Female-Friendly Companies and one of America’s Best Employers for veterans.
- Continued to successfully execute our capital deployment strategy in 2022. The integration of PPD is largely complete and drove strong returns for our shareholders with outstanding execution and business performance throughout the year. For the full year, PPD delivered outstanding Core organic revenue growth and is on track to deliver total synergies of $175 million by year 3. Additionally, we returned $3.5 billion of capital to shareholders through stock buybacks and dividends. Shortly after year end, we completed the acquisition of The Binding Site for $2.7 billion.
“We had another exceptional year, exceeding our goals and delivering for all of our stakeholders in 2022,” said Marc N. Casper, chairman, president and chief executive officer of Thermo Fisher Scientific. “Thanks to our incredible global team, we successfully executed our proven growth strategy, effectively navigated the macro-environment, and delivered impressive financial results, as we continued to enable our customers to make the world healthier, cleaner and safer.”
Casper added, “We are incredibly well positioned as we enter 2023. Our high-impact innovation and unique customer value proposition continue to drive significant share gain. Our experienced management team, PPI Business System and the benefits of scale, position our company to deliver another outstanding year of value creation for all of our stakeholders and ensure we create an even brighter future.”
Fourth Quarter 2022
Revenue for the quarter grew 7% to $11.45 billion in 2022, versus $10.70 billion in 2021. Organic revenue was 3% lower, Core organic revenue growth was 14%, and COVID-19 testing revenue was $0.37 billion.
GAAP Earnings Results
GAAP diluted EPS in the fourth quarter of 2022 was $4.01, versus $4.17 in the same quarter last year. GAAP operating income for the fourth quarter of 2022 was $1.86 billion, compared with $2.54 billion in the year-ago quarter. GAAP operating margin was 16.3%, compared with 23.7% in the fourth quarter of 2021.
Non-GAAP Earnings Results
Adjusted EPS in the fourth quarter of 2022 was $5.40, versus $6.54 in the fourth quarter of 2021. Adjusted operating income for the fourth quarter of 2022 was $2.56 billion, compared with $3.16 billion in the year-ago quarter. Adjusted operating margin was 22.4%, compared with 29.5% in the fourth quarter of 2021.
Full Year 2022
Revenue for the full year grew 15% to $44.92 billion in 2022, versus $39.21 billion in 2021. Organic revenue grew slightly, Core organic revenue growth was 14%, and COVID-19 testing revenue was $3.11 billion.
GAAP Earnings Results
GAAP diluted EPS for the full year was $17.63, versus $19.46 in 2021. GAAP operating income for 2022 was $8.39 billion, compared with $10.03 billion a year-ago. GAAP operating margin was 18.7%, compared with 25.6% in 2021.
Non-GAAP Earnings Results
Adjusted EPS for the full year was $23.24, versus $25.13 in 2021. Adjusted operating income for the full year was $10.99 billion, compared with $12.14 billion a year-ago. Adjusted operating margin was 24.5%, compared with 31.0% in 2021.
Annual Guidance for 2023
Thermo Fisher is initiating revenue and adjusted EPS guidance for the full year 2023. The company expects to achieve 2023 revenue of $45.3 billion and full year Core organic revenue growth of 7%. The company expects to achieve adjusted EPS of $23.70.
Use of Non-GAAP Financial Measures
Adjusted EPS, adjusted net income, adjusted operating income, adjusted operating margin, free cash flow, organic revenue growth and Core organic revenue growth are non-GAAP measures that exclude certain items detailed after the tables that accompany this press release, under the heading “Supplemental Information Regarding Non-GAAP Financial Measures.” The reconciliations of GAAP to non-GAAP financial measures are provided in the tables that accompany this press release.
Conference Call
Thermo Fisher Scientific will hold its earnings conference call today, February 1, 2023, at 8:30 a.m. Eastern Time. To listen, dial (844) 200-6205 within the U.S. or (929) 526-1599 outside the U.S. The conference ID is 982319. 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 “Financials.” An audio archive of the call will be available under “News & Events” through Friday, February 17, 2023.
About Thermo Fisher Scientific
Thermo Fisher Scientific Inc. is the world leader in serving science, with annual revenue over $40 billion. Our Mission is to enable our customers to make the world healthier, cleaner and safer. Whether our customers are accelerating life sciences research, solving complex analytical challenges, increasing productivity in their laboratories, improving patient health through diagnostics or the development and manufacture of life-changing therapies, we are here to support them. Our global team delivers an unrivaled combination of innovative technologies, purchasing convenience and pharmaceutical services through our industry-leading brands, including Thermo Scientific, Applied Biosystems, Invitrogen, Fisher Scientific, Unity Lab Services, Patheon and PPD. For more information, please visit www.thermofisher.com.
Safe Harbor Statement
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 duration and severity of the COVID-19 pandemic; 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 economic and political conditions and exchange rate fluctuations on international operations; use and protection of intellectual property; the effect of changes in governmental regulations; any natural disaster, public health crisis or other catastrophic event; and the effect of laws and regulations governing government contracts, as well as the possibility that expected benefits related to recent or pending acquisitions 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 most recent annual report on Form 10-K and subsequent quarterly reports on Form 10-Q, which are 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.
| Condensed Consolidated Statement of Income (unaudited) |
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended |
||||||||||||
|
|
|
December 31, |
|
% of |
|
December 31, |
|
% of |
||||||
|
(In millions except per share amounts) |
|
2022 |
|
Revenues |
|
2021 |
|
Revenues |
||||||
|
Revenues |
|
$ |
11,450 |
|
|
|
|
$ |
10,702 |
|
|
|
||
|
Costs and operating expenses: |
|
|
|
|
|
|
|
|
||||||
|
Cost of revenues (a) |
|
|
6,715 |
|
|
58.6 |
% |
|
|
5,302 |
|
|
49.5 |
% |
|
Selling, general and administrative expenses (b) |
|
|
1,836 |
|
|
16.0 |
% |
|
|
1,958 |
|
|
18.3 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
592 |
|
|
5.2 |
% |
|
|
466 |
|
|
4.4 |
% |
|
Research and development expenses |
|
|
391 |
|
|
3.4 |
% |
|
|
392 |
|
|
3.7 |
% |
|
Restructuring and other costs (c) |
|
|
55 |
|
|
0.5 |
% |
|
|
46 |
|
|
0.4 |
% |
|
|
|
|
9,589 |
|
|
83.7 |
% |
|
|
8,164 |
|
|
76.3 |
% |
|
Operating income |
|
|
1,861 |
|
|
16.3 |
% |
|
|
2,538 |
|
|
23.7 |
% |
|
Interest income |
|
|
150 |
|
|
|
|
|
11 |
|
|
|
||
|
Interest expense |
|
|
(269 |
) |
|
|
|
|
(161 |
) |
|
|
||
|
Other income/(expense) (d) |
|
|
35 |
|
|
|
|
|
(526 |
) |
|
|
||
|
Income before income taxes |
|
|
1,777 |
|
|
|
|
|
1,862 |
|
|
|
||
|
Provision for income taxes (e) |
|
|
(173 |
) |
|
|
|
|
(202 |
) |
|
|
||
|
Equity in earnings/(losses) of unconsolidated entities |
|
|
(30 |
) |
|
|
|
|
(1 |
) |
|
|
||
|
Net income |
|
|
1,574 |
|
|
|
|
|
1,659 |
|
|
|
||
|
Less: net income/(losses) attributable to noncontrolling interests and redeemable noncontrolling interest |
|
|
(2 |
) |
|
|
|
|
1 |
|
|
|
||
|
Net income attributable to Thermo Fisher Scientific Inc. |
|
$ |
1,576 |
|
|
13.8 |
% |
|
$ |
1,658 |
|
|
15.5 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per share attributable to Thermo Fisher Scientific Inc.: |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
$ |
4.03 |
|
|
|
|
$ |
4.20 |
|
|
|
||
|
Diluted |
|
$ |
4.01 |
|
|
|
|
$ |
4.17 |
|
|
|
||
|
Weighted average shares: |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
|
391 |
|
|
|
|
|
394 |
|
|
|
||
|
Diluted |
|
|
393 |
|
|
|
|
|
398 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted operating income and adjusted operating margin |
|
|
|
|
|
|
|
|
||||||
|
GAAP operating income |
|
$ |
1,861 |
|
|
16.3 |
% |
|
$ |
2,538 |
|
|
23.7 |
% |
|
Cost of revenues adjustments (a) |
|
|
5 |
|
|
0.0 |
% |
|
|
— |
|
|
0.0 |
% |
|
Selling, general and administrative expenses adjustments (b) |
|
|
47 |
|
|
0.4 |
% |
|
|
111 |
|
|
1.0 |
% |
|
Restructuring and other costs (c) |
|
|
55 |
|
|
0.5 |
% |
|
|
46 |
|
|
0.4 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
592 |
|
|
5.2 |
% |
|
|
466 |
|
|
4.4 |
% |
|
Adjusted operating income (non-GAAP measure) |
|
$ |
2,560 |
|
|
22.4 |
% |
|
$ |
3,161 |
|
|
29.5 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted net income |
|
|
|
|
|
|
|
|
||||||
|
GAAP net income attributable to Thermo Fisher Scientific Inc. |
|
$ |
1,576 |
|
|
|
|
$ |
1,658 |
|
|
|
||
|
Cost of revenues adjustments (a) |
|
|
5 |
|
|
|
|
|
— |
|
|
|
||
|
Selling, general and administrative expenses adjustments (b) |
|
|
47 |
|
|
|
|
|
111 |
|
|
|
||
|
Restructuring and other costs (c) |
|
|
55 |
|
|
|
|
|
46 |
|
|
|
||
|
Amortization of acquisition-related intangible assets |
|
|
592 |
|
|
|
|
|
466 |
|
|
|
||
|
Other income/expense adjustments (d) |
|
|
(46 |
) |
|
|
|
|
532 |
|
|
|
||
|
Provision for income taxes adjustments (e) |
|
|
(138 |
) |
|
|
|
|
(213 |
) |
|
|
||
|
Equity in earnings/losses of unconsolidated entities |
|
|
30 |
|
|
|
|
|
1 |
|
|
|
||
|
Adjusted net income (non-GAAP measure) |
|
$ |
2,121 |
|
|
|
|
$ |
2,601 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted earnings per share |
|
|
|
|
|
|
|
|
||||||
|
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. |
|
$ |
4.01 |
|
|
|
|
$ |
4.17 |
|
|
|
||
|
Cost of revenues adjustments (a) |
|
|
0.01 |
|
|
|
|
|
0.00 |
|
|
|
||
|
Selling, general and administrative expenses adjustments (b) |
|
|
0.12 |
|
|
|
|
|
0.28 |
|
|
|
||
|
Restructuring and other costs (c) |
|
|
0.14 |
|
|
|
|
|
0.11 |
|
|
|
||
|
Amortization of acquisition-related intangible assets |
|
|
1.50 |
|
|
|
|
|
1.17 |
|
|
|
||
|
Other income/expense adjustments (d) |
|
|
(0.11 |
) |
|
|
|
|
1.34 |
|
|
|
||
|
Provision for income taxes adjustments (e) |
|
|
(0.35 |
) |
|
|
|
|
(0.53 |
) |
|
|
||
|
Equity in earnings/losses of unconsolidated entities |
|
|
0.08 |
|
|
|
|
|
0.00 |
|
|
|
||
|
Adjusted EPS (non-GAAP measure) |
|
$ |
5.40 |
|
|
|
|
$ |
6.54 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of free cash flow |
|
|
|
|
|
|
|
|
||||||
|
GAAP net cash provided by operating activities |
|
$ |
3,487 |
|
|
|
|
$ |
2,457 |
|
|
|
||
|
Purchases of property, plant and equipment |
|
|
(550 |
) |
|
|
|
|
(831 |
) |
|
|
||
|
Proceeds from sale of property, plant and equipment |
|
|
6 |
|
|
|
|
|
11 |
|
|
|
||
|
Free cash flow (non-GAAP measure) |
|
$ |
2,943 |
|
|
|
|
$ |
1,637 |
|
|
|
||
|
Segment data |
|
Three Months Ended |
||||||||||||
|
|
|
December 31, |
|
% of |
|
December 31, |
|
% of |
||||||
|
(In millions) |
|
2022 |
|
Revenues |
|
2021 |
|
Revenues |
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||
|
Life Sciences Solutions |
|
$ |
3,046 |
|
|
26.6 |
% |
|
$ |
4,150 |
|
|
38.8 |
% |
|
Analytical Instruments |
|
|
1,878 |
|
|
16.4 |
% |
|
|
1,725 |
|
|
16.1 |
% |
|
Specialty Diagnostics |
|
|
1,115 |
|
|
9.7 |
% |
|
|
1,447 |
|
|
13.5 |
% |
|
Laboratory Products and Biopharma Services |
|
|
5,947 |
|
|
51.9 |
% |
|
|
4,195 |
|
|
39.2 |
% |
|
Eliminations |
|
|
(536 |
) |
|
-4.6 |
% |
|
|
(815 |
) |
|
-7.6 |
% |
|
Consolidated revenues |
|
$ |
11,450 |
|
|
100.0 |
% |
|
$ |
10,702 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating income and operating margin |
|
|
|
|
|
|
|
|
||||||
|
Life Sciences Solutions |
|
$ |
1,040 |
|
|
34.1 |
% |
|
$ |
1,999 |
|
|
48.2 |
% |
|
Analytical Instruments |
|
|
476 |
|
|
25.4 |
% |
|
|
381 |
|
|
22.1 |
% |
|
Specialty Diagnostics |
|
|
208 |
|
|
18.6 |
% |
|
|
297 |
|
|
20.5 |
% |
|
Laboratory Products and Biopharma Services |
|
|
836 |
|
|
14.1 |
% |
|
|
484 |
|
|
11.5 |
% |
|
Subtotal reportable segments |
|
|
2,560 |
|
|
22.4 |
% |
|
|
3,161 |
|
|
29.5 |
% |
|
Cost of revenues adjustments (a) |
|
|
(5 |
) |
|
0.0 |
% |
|
|
— |
|
|
0.0 |
% |
|
Selling, general and administrative expenses adjustments (b) |
|
|
(47 |
) |
|
-0.4 |
% |
|
|
(111 |
) |
|
-1.0 |
% |
|
Restructuring and other costs (c) |
|
|
(55 |
) |
|
-0.5 |
% |
|
|
(46 |
) |
|
-0.4 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
(592 |
) |
|
-5.2 |
% |
|
|
(466 |
) |
|
-4.4 |
% |
|
GAAP operating income |
|
$ |
1,861 |
|
|
16.3 |
% |
|
$ |
2,538 |
|
|
23.7 |
% |
|
(a) Adjusted results in 2022 exclude charges for inventory write-downs associated with large-scale abandonment of product lines. |
||||||||
|
(b) Adjusted results in 2022 and 2021 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, charges/credits for changes in estimates of contingent acquisition consideration, and charges associated with product liability litigation. |
||||||||
|
(c) Adjusted results in 2022 and 2021 exclude restructuring and other costs consisting principally of severance, impairments of long-lived assets, charges/credits for environmental-related matters, abandoned facility, and other expenses of headcount reductions within several businesses and real estate consolidations. Adjusted results in 2022 also exclude $14 of gain on the sale of intellectual property. Adjusted results in 2021 also exclude $22 of charges for compensation due to employees at recently acquired businesses at the date of acquisition. |
||||||||
|
(d) Adjusted results in 2022 and 2021 exclude net gains/losses on investments. Adjusted results in 2022 also exclude $67 of net gains on derivative instruments to address certain foreign currency risks and $4 of net settlement gains for pension plans. Adjusted results in 2021 also exclude $570 of losses on the early extinguishment of debt and $10 of charges for the amortization of bridge loan commitment fees related to recent acquisitions. |
||||||||
|
(e) Adjusted provision for income taxes in 2022 and 2021 excludes incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes and the tax impacts from audit settlements. |
||||||||
|
Note: |
||||||||
|
Consolidated depreciation expense is $256 and $217 in 2022 and 2021, respectively. |
| Organic and Core organic revenue growth |
|
Three months ended |
|
|
|
|
December 31, 2022 |
|
|
Revenue growth |
|
7% |
|
|
Acquisitions |
|
14% |
|
|
Currency translation |
|
-4% |
|
|
Organic revenue growth |
|
-3% |
|
|
COVID-19 testing revenue |
|
-16% |
|
|
Contribution of PPD to Core organic revenue growth (a) |
|
1% |
|
|
Core organic revenue growth |
|
14% |
|
|
(a) Adjustment to include the contribution of PPD to Core organic revenue growth as though the acquisition had occurred on January 1, 2021. |
|
|
|
Note: |
|
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
| Condensed Consolidated Statement of Income (unaudited) |
|
|
|
|
|
|
|
|
||||||
|
|
|
Year ended |
||||||||||||
|
|
|
December 31, |
|
% of |
|
December 31, |
|
% of |
||||||
|
(In millions except per share amounts) |
|
2022 |
|
Revenues |
|
2021 |
|
Revenues |
||||||
|
Revenues |
|
$ |
44,915 |
|
|
|
|
$ |
39,211 |
|
|
|
||
|
Costs and operating expenses: |
|
|
|
|
|
|
|
|
||||||
|
Cost of revenues (a) |
|
|
25,415 |
|
|
56.6 |
% |
|
|
18,977 |
|
|
48.4 |
% |
|
Selling, general and administrative expenses (b) |
|
|
7,127 |
|
|
15.9 |
% |
|
|
6,842 |
|
|
17.4 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
2,395 |
|
|
5.3 |
% |
|
|
1,761 |
|
|
4.5 |
% |
|
Research and development expenses |
|
|
1,471 |
|
|
3.3 |
% |
|
|
1,406 |
|
|
3.6 |
% |
|
Restructuring and other costs (c) |
|
|
114 |
|
|
0.3 |
% |
|
|
197 |
|
|
0.5 |
% |
|
|
|
|
36,522 |
|
|
81.3 |
% |
|
|
29,183 |
|
|
74.4 |
% |
|
Operating income |
|
|
8,393 |
|
|
18.7 |
% |
|
|
10,028 |
|
|
25.6 |
% |
|
Interest income |
|
|
272 |
|
|
|
|
|
43 |
|
|
|
||
|
Interest expense |
|
|
(726 |
) |
|
|
|
|
(536 |
) |
|
|
||
|
Other income/(expense) (d) |
|
|
(104 |
) |
|
|
|
|
(694 |
) |
|
|
||
|
Income before income taxes |
|
|
7,835 |
|
|
|
|
|
8,841 |
|
|
|
||
|
Provision for income taxes (e) |
|
|
(703 |
) |
|
|
|
|
(1,109 |
) |
|
|
||
|
Equity in earnings/(losses) of unconsolidated entities |
|
|
(172 |
) |
|
|
|
|
(4 |
) |
|
|
||
|
Net income |
|
|
6,960 |
|
|
|
|
|
7,728 |
|
|
|
||
|
Less: net income/(losses) attributable to noncontrolling interests and redeemable noncontrolling interest |
|
|
10 |
|
|
|
|
|
3 |
|
|
|
||
|
Net income attributable to Thermo Fisher Scientific Inc. |
|
$ |
6,950 |
|
|
15.5 |
% |
|
$ |
7,725 |
|
|
19.7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per share attributable to Thermo Fisher Scientific Inc.: |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
$ |
17.75 |
|
|
|
|
$ |
19.62 |
|
|
|
||
|
Diluted |
|
$ |
17.63 |
|
|
|
|
$ |
19.46 |
|
|
|
||
|
Weighted average shares: |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
|
392 |
|
|
|
|
|
394 |
|
|
|
||
|
Diluted |
|
|
394 |
|
|
|
|
|
397 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted operating income and adjusted operating margin |
|
|
|
|
|
|
|
|
||||||
|
GAAP operating income |
|
$ |
8,393 |
|
|
18.7 |
% |
|
$ |
10,028 |
|
|
25.6 |
% |
|
Cost of revenues adjustments (a) |
|
|
46 |
|
|
0.1 |
% |
|
|
8 |
|
|
0.0 |
% |
|
Selling, general and administrative expenses adjustments (b) |
|
|
37 |
|
|
0.1 |
% |
|
|
144 |
|
|
0.4 |
% |
|
Restructuring and other costs (c) |
|
|
114 |
|
|
0.3 |
% |
|
|
197 |
|
|
0.5 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
2,395 |
|
|
5.3 |
% |
|
|
1,761 |
|
|
4.5 |
% |
|
Adjusted operating income (non-GAAP measure) |
|
$ |
10,985 |
|
|
24.5 |
% |
|
$ |
12,138 |
|
|
31.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted net income |
|
|
|
|
|
|
|
|
||||||
|
GAAP net income attributable to Thermo Fisher Scientific Inc. |
|
$ |
6,950 |
|
|
|
|
$ |
7,725 |
|
|
|
||
|
Cost of revenues adjustments (a) |
|
|
46 |
|
|
|
|
|
8 |
|
|
|
||
|
Selling, general and administrative expenses adjustments (b) |
|
|
37 |
|
|
|
|
|
144 |
|
|
|
||
|
Restructuring and other costs (c) |
|
|
114 |
|
|
|
|
|
197 |
|
|
|
||
|
Amortization of acquisition-related intangible assets |
|
|
2,395 |
|
|
|
|
|
1,761 |
|
|
|
||
|
Other income/expense adjustments (d) |
|
|
117 |
|
|
|
|
|
732 |
|
|
|
||
|
Provision for income taxes adjustments (e) |
|
|
(672 |
) |
|
|
|
|
(593 |
) |
|
|
||
|
Equity in earnings/losses of unconsolidated entities |
|
|
172 |
|
|
|
|
|
4 |
|
|
|
||
|
Adjusted net income (non-GAAP measure) |
|
$ |
9,159 |
|
|
|
|
$ |
9,978 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of adjusted earnings per share |
|
|
|
|
|
|
|
|
||||||
|
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. |
|
$ |
17.63 |
|
|
|
|
$ |
19.46 |
|
|
|
||
|
Cost of revenues adjustments (a) |
|
|
0.12 |
|
|
|
|
|
0.02 |
|
|
|
||
|
Selling, general and administrative expenses adjustments (b) |
|
|
0.09 |
|
|
|
|
|
0.36 |
|
|
|
||
|
Restructuring and other costs (c) |
|
|
0.29 |
|
|
|
|
|
0.50 |
|
|
|
||
|
Amortization of acquisition-related intangible assets |
|
|
6.07 |
|
|
|
|
|
4.43 |
|
|
|
||
|
Other income/expense adjustments (d) |
|
|
0.30 |
|
|
|
|
|
1.84 |
|
|
|
||
|
Provision for income taxes adjustments (e) |
|
|
(1.70 |
) |
|
|
|
|
(1.49 |
) |
|
|
||
|
Equity in earnings/losses of unconsolidated entities |
|
|
0.44 |
|
|
|
|
|
0.01 |
|
|
|
||
|
Adjusted EPS (non-GAAP measure) |
|
$ |
23.24 |
|
|
|
|
$ |
25.13 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation of free cash flow |
|
|
|
|
|
|
|
|
||||||
|
GAAP net cash provided by operating activities |
|
$ |
9,154 |
|
|
|
|
$ |
9,312 |
|
|
|
||
|
Purchases of property, plant and equipment |
|
|
(2,243 |
) |
|
|
|
|
(2,523 |
) |
|
|
||
|
Proceeds from sale of property, plant and equipment |
|
|
24 |
|
|
|
|
|
20 |
|
|
|
||
|
Free cash flow (non-GAAP measure) |
|
$ |
6,935 |
|
|
|
|
$ |
6,809 |
|
|
|
||
|
Segment data |
|
Year ended |
||||||||||||
|
|
|
December 31, |
|
% of |
|
December 31, |
|
% of |
||||||
|
(In millions) |
|
2022 |
|
Revenues |
|
2021 |
|
Revenues |
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenues |
|
|
|
|
|
|
|
|
||||||
|
Life Sciences Solutions |
|
$ |
13,532 |
|
|
30.1 |
% |
|
$ |
15,631 |
|
|
39.9 |
% |
|
Analytical Instruments |
|
|
6,624 |
|
|
14.7 |
% |
|
|
6,069 |
|
|
15.5 |
% |
|
Specialty Diagnostics |
|
|
4,763 |
|
|
10.6 |
% |
|
|
5,659 |
|
|
14.4 |
% |
|
Laboratory Products and Biopharma Services |
|
|
22,511 |
|
|
50.1 |
% |
|
|
14,862 |
|
|
37.9 |
% |
|
Eliminations |
|
|
(2,515 |
) |
|
-5.5 |
% |
|
|
(3,010 |
) |
|
-7.7 |
% |
|
Consolidated revenues |
|
$ |
44,915 |
|
|
100.0 |
% |
|
$ |
39,211 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating income and operating margin |
|
|
|
|
|
|
|
|
||||||
|
Life Sciences Solutions |
|
$ |
5,582 |
|
|
41.2 |
% |
|
$ |
7,817 |
|
|
50.0 |
% |
|
Analytical Instruments |
|
|
1,507 |
|
|
22.8 |
% |
|
|
1,197 |
|
|
19.7 |
% |
|
Specialty Diagnostics |
|
|
1,024 |
|
|
21.5 |
% |
|
|
1,280 |
|
|
22.6 |
% |
|
Laboratory Products and Biopharma Services |
|
|
2,872 |
|
|
12.8 |
% |
|
|
1,844 |
|
|
12.4 |
% |
|
Subtotal reportable segments |
|
|
10,985 |
|
|
24.5 |
% |
|
|
12,138 |
|
|
31.0 |
% |
|
Cost of revenues adjustments (a) |
|
|
(46 |
) |
|
-0.1 |
% |
|
|
(8 |
) |
|
0.0 |
% |
|
Selling, general and administrative expenses adjustments (b) |
|
|
(37 |
) |
|
-0.1 |
% |
|
|
(144 |
) |
|
-0.4 |
% |
|
Restructuring and other costs (c) |
|
|
(114 |
) |
|
-0.3 |
% |
|
|
(197 |
) |
|
-0.5 |
% |
|
Amortization of acquisition-related intangible assets |
|
|
(2,395 |
) |
|
-5.3 |
% |
|
|
(1,761 |
) |
|
-4.5 |
% |
|
GAAP operating income |
|
$ |
8,393 |
|
|
18.7 |
% |
|
$ |
10,028 |
|
|
25.6 |
% |
|
(a) Adjusted results in 2022 and 2021 exclude charges for the sale of inventories revalued at the date of acquisition. Adjusted results in 2022 also exclude $27 of inventory write-downs associated with large-scale abandonment of product lines. |
|
(b) Adjusted results in 2022 and 2021 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, charges/credits for changes in estimates of contingent acquisition consideration, and charges associated with product liability litigation. |
|
(c) Adjusted results in 2022 and 2021 exclude restructuring and other costs consisting principally of severance, impairments of long-lived assets, charges/credits for environmental-related matters, abandoned facility and other expenses of headcount reductions within several businesses and real estate consolidations. Adjusted results in 2022 also exclude $14 of gain on the sale of intellectual property. Adjusted results in 2021 also exclude $122 of charges for impairments of acquired intangible assets and $35 of charges for compensation due to employees at recently acquired businesses at the date of acquisition. |
|
(d) Adjusted results in 2022 and 2021 exclude net gains/losses on investments and losses on the early extinguishment of debt. Adjusted results in 2022 also exclude $67 of net gains on derivative instruments to address certain foreign currency risks and $2 of net settlement gains for pension plans. Adjusted results in 2021 also exclude $36 of charges for amortization of bridge loan commitment fees related to a pending acquisition. |
|
(e) Adjusted provision for income taxes in 2022 and 2021 excludes incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes and the tax impacts from audit settlements (including a $658 benefit from an audit settlement in 2022). Adjusted results in 2022 also exclude a $423 charge for the impact of deferred tax realizability assessments as a result of audit settlements. |
|
Notes: |
|
Consolidated depreciation expense is $986 and $831 in 2022 and 2021, respectively. |
Contacts
Media Contact Information:
Sandy Pound
Thermo Fisher Scientific
Phone: 781-622-1223
E-mail: [email protected]
Investor Contact Information:
Rafael Tejada
Thermo Fisher Scientific
Phone: 781-622-1356
E-mail: [email protected]