EX-99.1 2 d795419dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Corrected Press Release

Bio-Rad Reports Second-Quarter 2019 Financial Results

HERCULES, Calif.–August 27, 2019– This press release corrects a prior version published on August 1, 2019. The prior press release contained a $3.37 million error with respect to Legal Matters used in the non-GAAP financial presentation. This corrected press release does not change the GAAP results or the guidance provided on August 1, 2019.

Bio-Rad Laboratories, Inc. (NYSE: BIO and BIOb), a global leader of life science research and clinical diagnostic products, today announced financial results for the second quarter ended June 30, 2019. This release includes immaterial changes, in the company’s view, to the non-GAAP results provided in the August 1, 2019 release for the three and six months ended June 30, 2019 that resulted from a $3.37 million error with respect to Legal Matters used in the non-GAAP financial presentation in the prior release.

Second-quarter 2019 net sales were $572.6 million, a decrease of 0.6 percent compared to $575.9 million reported for the second quarter of 2018. On a currency-neutral basis, quarterly sales increased 2.7 percent compared to the same period in 2018. Second-quarter gross margin was 53.7 percent compared to 52.4 percent during the second quarter in 2018.

Life Science segment net sales for the second quarter were $212.4 million, down 2.5 percent compared to the same period in 2018. On a currency-neutral basis, Life Science segment sales decreased by 0.1 percent compared to the same quarter in 2018. Sales were strong in the Droplet Digital PCR, Antibody, and Food Safety product lines, moderated by the Process Media product line, in which sales vary from quarter to quarter. Excluding Process Media sales, the Life Science business grew about 7.5 percent, year-over-year on a currency neutral basis.

Clinical Diagnostics segment net sales for the second quarter were $357.1 million, an increase of 0.9 percent compared to the same period in 2018. On a currency-neutral basis, net sales increased 4.8 percent compared to the same quarter last year. The currency-neutral sales increase was primarily due to solid growth of Quality Controls, Immunology, and Diabetes product lines. Sales during the second quarter of 2019 increased across all three regions.

Net income for the second quarter of 2019 was $598.8 million, or $19.86 per share on a diluted basis versus the second quarter in 2018 in which net income was $268.0 million, or $8.87 per share on a diluted basis. Net income for the second quarters of both 2019 and 2018 were significantly and favorably impacted by recognition, on the income statement, of changes in the fair market value of equity securities of $716.4 million and $286.4 million, respectively, primarily related to the holdings of our investment in

 

1


Sartorius AG. Other income for the second quarter of 2019 was $3.9 million, compared to $15.9 million for the second quarter of 2018. The decrease was primarily due to dividends from our investment in Sartorius AG, which were declared in the first quarter of 2019 compared to the second quarter of 2018.

The effective tax rate for the second quarter of 2019 was 22.2 percent compared to 21.2 percent during the second quarter of 2018. The effective tax rate in both periods was primarily driven by changes in the fair market value of equity securities and a tax reform-related benefit in the second quarter of 2018.

“Performance in the second quarter reflects strength in many of our key product lines across our major geographies,” said Norman Schwartz, Bio-Rad President and Chief Executive Officer. “We are encouraged by continued improvements of our core operating performance during the quarter as well as the first half of the year, which is helping us to make progress toward reaching our long term goals,” he added.

The following table provides highlights of Bio-Rad’s GAAP and non-GAAP results for the three months ended June 30, 2019 and 2018:

 

GAAP Results

 

 

     Q2 2019     Q2 2018  

Revenue (Millions)

   $ 572.6     $ 575.9  

Gross Margin

     53.7     52.4

Operating Margin

     9.8     7.6

Net Income (Millions)

   $ 598.8     $ 268.0  

Income per Diluted Share

   $ 19.86     $ 8.87  

 

Non-GAAP Results

 

 

     Q2 2019     Q2 2018  

Gross Margin

     54.4     53.4

Operating Margin

     11.1     10.0

Net Income (Millions)

   $ 44.8     $ 49.5  

Income per Diluted Share

   $ 1.49     $ 1.64  

A reconciliation between GAAP operating results and non-GAAP operating results is provided following the financial statements that are part of this press release. Non-GAAP adjustments include amortization of purchased intangibles; acquisition-related expenses and benefits; restructuring, impairment charges and valuation changes in equity-owned investments; gains and losses on equity-method investments; significant litigation charges or benefits and legal costs; and discrete income tax events and the income tax effect on these non-GAAP adjustments.

Non-GAAP net income and non-GAAP diluted income per share (non-GAAP EPS) are non-GAAP measures that exclude certain items detailed later in this press release under the heading “Non-GAAP Reporting.”

Non-GAAP net income for the second quarter of 2019 was $44.8 million, or $1.49 per share on a diluted basis, compared to $49.5 million, or $1.64 per share on a diluted basis, during the same period in 2018. The non-GAAP effective tax rate for the second quarter of 2019 was 26.5 percent compared to 27.1 percent for the same period in 2018.

 

2


The following table represents a reconciliation of Bio-Rad’s reported net income and diluted income per share to non-GAAP net income and non-GAAP diluted income per share for the three and six months ended June 30, 2019 and 2018:

 

    

Three Months Ended

June 30,

   

Six Months Ended

June 30,

 
     2019     2018     2019     2018  

GAAP net income

   $ 598,810     $ 268,043     $ 1,464,005     $ 924,817  

Amortization of purchased intangibles

     5,354       6,771       10,681       13,650  

Legal matters

     2,053       5,110       6,493       8,789  

Acquisition related (benefits) costs

     (10     1,512       (7,768     (106

Restructuring costs (benefits)

     45       450       (179     1,488  

Valuation change in equity-owned securities

     (716,389     (286,398     (1,775,619     (1,102,332

Loss on equity-method investments

     344       405       661       403  

Other non-recurring items

     —         —         (759     (9,208

Income tax effect on non-GAAP adjustments

     154,598       53,647       396,930       247,398  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 44,805     $ 49,540     $ 94,445       84,899  
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP diluted income per share

   $ 19.86     $ 8.87     $ 48.60     $ 30.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted income per share

   $ 1.49     $ 1.64     $ 3.14     $ 2.81  
  

 

 

   

 

 

   

 

 

   

 

 

 

On a reported basis, net sales for the first half of 2019 decreased 0.1 percent to $1,126.6 million compared to $1,127.4 million for the same period in 2018. On a currency-neutral basis, net sales grew 3.4 percent.

Year-to-date net income for 2019 was $1,464.0 million, or $48.60 per share on a fully diluted basis, compared to $924.8 million, or $30.63 per share, respectively, during the same period in 2018.

2019 Financial Outlook

For the full year 2019, the company continues to anticipate currency-neutral revenue growth of approximately 4.0 to 4.5 percent and improved profitability with an estimated non-GAAP operating margin of 12.5 to 13.0 percent.

Non-GAAP Reporting

In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use certain non-GAAP financial measures, including non-GAAP net income and non-GAAP EPS, which exclude amortization of acquisition-related intangible assets, certain acquisition-related expenses and benefits, restructuring charges, asset impairment charges, valuation changes of equity owned investments, and significant legal-related charges or benefits and associated legal costs. Non-GAAP net income and non-GAAP EPS also exclude certain other gains and losses that are

 

3


either isolated or cannot be expected to occur again with any predictability, tax provisions/benefits related to the previous items, and significant discrete tax events. 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 utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of our business, in making operating decisions, forecasting and planning for future periods, and determining payments under compensation programs. We consider the use of the non-GAAP measures to be helpful in assessing the performance of the ongoing operation of our business. We believe that disclosing non-GAAP financial measures provides useful supplemental data that, while not a substitute for financial measures prepared in accordance with GAAP, allows for greater transparency in the review of our financial and operational performance. We also believe that disclosing non-GAAP financial measures provides useful information to investors and others in understanding and evaluating our operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies. More specifically, management adjusts for the excluded items for the following reasons:

Amortization of purchased intangible assets: we do not acquire businesses and assets on a predictable cycle. The amount of purchase price allocated to purchased intangible assets and the term of amortization can vary significantly and are unique to each acquisition or purchase. We believe that excluding amortization of purchased intangible assets allows the users of our financial statements to better review and understand the historic and current results of our operations, and also facilitates comparisons to peer companies.

Acquisition-related expenses and benefits: we incur expenses or benefits with respect to certain items associated with our acquisitions, such as transaction costs, changes in the fair value of contingent consideration liabilities, gain or expense on settlement of pre-existing relationships, etc. We exclude such expenses or benefits as they are related to acquisitions and have no direct correlation to the operation of our on-going business.

Restructuring, impairment charges and valuation changes in equity owned investments: we incur restructuring and impairment charges on individual or groups of employed assets and charges and benefits arising from valuation changes in equity owned investments, which arise from unforeseen circumstances and/or often occur outside of the ordinary course of our on-going business. Although these events are reflected in our GAAP financials, these unique transactions may limit the comparability of our on-going operations with prior and future periods.

Significant litigation charges or benefits and legal costs: we may incur charges or benefits as well as legal costs in connection with litigation and other contingencies unrelated to our core operations. We exclude these charges or benefits, when significant, as well as legal costs associated with significant legal matters, because we do not believe they are reflective of on-going business and operating results.

 

4


Income tax expense: we estimate the tax effect of the items identified to determine a non-GAAP annual effective tax rate applied to the pretax amount in order to calculate the non-GAAP provision for income taxes. We also adjust for items for which the nature and/or tax jurisdiction requires the application of a specific tax rate or treatment.

From time to time in the future, there may be other items excluded if we believe that doing so is consistent with the goal of providing useful information to investors and management.

There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact on our reported financial results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP in the United States. Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.

Conference Call and Webcast

Management will discuss second quarter ended June 30, 2019 results in a conference call at 2 PM Pacific Time (5 PM Eastern Time) August 1, 2019. Interested parties may access the call at 855-779-9068 within the U.S. or 631-485-4862 outside the U.S., Conference ID: 9299345. You may also listen to the conference call via a webcast that is available in the “Investor Relations” section of our website under “Quarterly Results” at www.bio-rad.com. The webcast will be available for up to a year.

About Bio-Rad

Bio-Rad Laboratories, Inc. (NYSE: BIO and BIOb) is a global leader in developing, manufacturing, and marketing a broad range of innovative products for the life science research and clinical diagnostic markets. With a focus on quality and customer service for over 65 years, our products advance the discovery process and improve healthcare. Our customers are university and research institutions, hospitals, public health and commercial laboratories, biotechnology, pharmaceutical, as well as applied laboratories that include food safety and environmental quality. Founded in 1952, Bio-Rad is based in Hercules, California, and has a global network of operations with more than 8,000 employees worldwide. Bio-Rad had revenues exceeding $2.2 billion in 2018. For more information, please visit www.bio-rad.com.

 

5


This release may be deemed to contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements we make regarding estimated future financial performance or results, our performance in the second quarter reflecting strength in many of our key product lines across our major geographies, continued improvements of our core operating performance during the quarter as well as the first half of the year helping us to make progress toward reaching our long term goals, and for the full year 2019 anticipating currency-neutral revenue growth of approximately 4.0 to 4.5 percent and improved profitability with an estimated non-GAAP operating margin of 12.5 to 13.0 percent. Forward-looking statements generally can be identified by the use of forward-looking terminology such as, “anticipate,” “ estimate,” “ expect,” “continue,” “believe,” “will,” ”project,” “assume,” “may,” “intend,” or similar expressions or the negative of those terms or expressions, although not all forward-looking statements contain these words. Such statements involve risks and uncertainties, which could cause actual results to vary materially from those expressed in or indicated by the forward-looking statements. These risks and uncertainties include our ability to develop and market new or improved products, our ability to compete effectively, foreign currency exchange fluctuations, international legal and regulatory risks, global economic conditions, recent and planned changes to our global organizational structure and executive management team, product quality and liability issues, reductions in government funding or capital spending of our customers, our ability to integrate acquired companies, products or technologies into our company successfully, supply chain issues, changes in the healthcare industry, difficulties in implementing our global enterprise resource planning system, and natural disasters and other catastrophic events beyond our control. For further information regarding the Company’s risks and uncertainties, please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s public reports filed with the Securities and Exchange Commission (the “SEC”), including the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, and its Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2019 to be filed with the SEC. The Company cautions you not to place undue reliance on forward-looking statements, which reflect an analysis only and speak only as of the date hereof. Bio-Rad Laboratories, Inc. disclaims any obligation to update these forward-looking statements.

Investor Contact:

Bio-Rad Laboratories, Inc.

Ilan Daskal

Executive Vice President and Chief Financial Officer

510-724-7000

investor_relations@bio-rad.com

Press Contact:

Bio-Rad Laboratories, Inc.

Tina Cuccia, Corporate Communications

510-724-7000

tina_cuccia@bio-rad.com

 

6


Bio-Rad Laboratories, Inc.

Condensed Consolidated Statements of Income

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2019     2018     2019     2018  

Net sales

   $ 572,619     $ 575,911     $ 1,126,598     $ 1,127,430  

Cost of goods sold

     264,850       274,244       507,067       523,560  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     307,769       301,667       619,531       603,870  

Selling, general and administrative expense

     201,257       210,425       408,838       419,555  

Research and development expense

     50,122       47,450       97,697       96,877  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     56,390       43,792       112,996       87,438  

Interest expense

     5,841       5,977       11,827       11,759  

Foreign currency exchange losses (gains), net

     1,233       (15     2,513       1,239  

Change in fair market value of equity securities

     (716,389     (286,398     (1,775,619     (1,102,332

Other (income) expense, net

     (3,896     (15,858     (22,592     (27,003
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     769,601       340,086       1,896,867       1,203,775  

Provision for income taxes

     (170,791     (72,043     (432,862     (278,958
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 598,810     $ 268,043     $ 1,464,005     $ 924,817  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per share:

        

Net income per basic share

   $ 20.08     $ 8.99     $ 49.12     $ 31.03  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

     29,814       29,814       29,807       29,801  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share:

        

Net income per diluted share

   $ 19.86     $ 8.87     $ 48.60     $ 30.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted

     30,154       30,219       30,125       30,197  
  

 

 

   

 

 

   

 

 

   

 

 

 


Bio-Rad Laboratories, Inc.

Condensed Consolidated Balance Sheets

(In thousands)

 

     June 30,
2019
     December 31,
2018
 
     (Unaudited)         

Current assets:

     

Cash and cash equivalents

   $ 580,684      $ 431,526  

Short-term investments

     406,732        418,830  

Accounts receivable, net

     377,904        392,443  

Inventories, net

     589,897        583,815  

Other current assets

     132,723        196,864  
  

 

 

    

 

 

 

Total current assets

     2,087,940        2,023,478  

Property, plant and equipment, net

     499,180        508,690  

Operating lease right-of-use assets

     215,507        —    

Goodwill, net

     235,401        219,770  

Purchased intangibles, net

     127,476        133,123  

Other investments

     4,417,240        2,655,709  

Other assets

     64,201        70,298  
  

 

 

    

 

 

 

Total assets

   $ 7,646,945      $ 5,611,068  
  

 

 

    

 

 

 

Current liabilities:

     

Accounts payable, accrued payroll and employee benefits

   $ 246,809      $ 265,960  

Current maturities of long-term debt

     1,767        493  

Income and other taxes payable

     37,516        56,188  

Other current liabilities

     159,885        128,154  
  

 

 

    

 

 

 

Total current liabilities

     445,977        450,795  

Long-term debt, net of current maturities

     437,680        438,937  

Other long-term liabilities

     1,276,478        701,005  
  

 

 

    

 

 

 

Total liabilities

     2,160,135        1,590,737  

Total stockholders’ equity

     5,486,810        4,020,331  
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 7,646,945      $ 5,611,068  
  

 

 

    

 

 

 


Bio-Rad Laboratories, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Six Months Ended
June 30,
 
     2019     2018  

Cash flows from operating activities:

    

Cash received from customers

   $ 1,143,222     $ 1,160,904  

Cash paid to suppliers and employees

     (932,009     (1,007,565

Interest paid, net

     (11,085     (11,277

Income tax payments, net

     (24,016     (47,620

Other operating activities

     22,233       23,766  
  

 

 

   

 

 

 

Net cash provided by operating activities

     198,345       118,208  

Cash flows from investing activities:

    

(Payments for) proceeds from acquisitions

     (16,083     266  

Other investing activities

     (21,701     (102,924
  

 

 

   

 

 

 

Net cash used in investing activities

     (37,784     (102,658

Cash flows from financing activities:

    

Payments on long-term borrowings

     (359     (1,505

Other financing activities

     (13,125     2,004  
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (13,484     499  

Effect of foreign exchange rate changes on cash

     2,127       3,053  
  

 

 

   

 

 

 

Net increase in cash, cash equivalents, and restricted cash

     149,204       19,102  

Cash, cash equivalents, and restricted cash at beginning of period

     434,164       384,983  
  

 

 

   

 

 

 

Cash, cash equivalents, and restricted cash at end of period

   $ 583,368     $ 404,085  
  

 

 

   

 

 

 

Reconciliation of net income to net cash provided by operating activities:

    

Net income

   $ 1,464,005     $ 924,817  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     66,148       68,669  

Right-of-use asset amortization

     19,764       —    

Changes in working capital

     11,378       (29,857

Other

     (1,362,950     (845,421
  

 

 

   

 

 

 

Net cash provided by operating activities

   $ 198,345     $ 118,208  
  

 

 

   

 

 

 


Bio-Rad Laboratories, Inc.

Reconciliation of GAAP financial measures to non-GAAP financial measures

(In thousands, except per share data)

(Unaudited)

In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use certain non-GAAP financial measures, including non-GAAP net income and non-GAAP diluted income per share (non-GAAP EPS), which exclude amortization of acquisition-related intangible assets; certain acquisition-related expenses and benefits; restructuring charges; asset impairment charges; valuation changes of equity owned investments; gains and losses on equity-method investments; and significant legal-related charges or benefits and associated legal costs. Non-GAAP net income and non-GAAP EPS also exclude certain other gains and losses that are either isolated or cannot be expected to occur again with any predictability, tax provisions/benefits related to the previous items, and significant discrete tax events. 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 utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of our business, in making operating decisions, forecasting and planning for future periods, and determining payments under compensation programs. We consider the use of the non-GAAP measures to be helpful in assessing the performance of the ongoing operation of our business. We believe that disclosing non-GAAP financial measures provides useful supplemental data that, while not a substitute for financial measures prepared in accordance with GAAP, allows for greater transparency in the review of our financial and operational performance. We also believe that disclosing non-GAAP financial measures provides useful information to investors and others in understanding and evaluating our operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies.

 

     Three Months
Ended
June 30, 2019
    % of
revenue
    Three Months
Ended
June 30, 2018
    % of
revenue
    Six Months
Ended
June 30, 2019
    % of
revenue
    Six Months
Ended
June 30, 2018
    % of
revenue
 

GAAP cost of goods sold

   $ 264,850       $ 274,244       $ 507,067       $ 523,560    

Amortization of purchased intangibles

     (3,759       (4,717       (7,422       (9,526  

Acquisition related benefits (costs) (1)

     —           —           7,403         —      

Restructuring benefits (costs)

     2         (1,286       192         (1,474  
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP cost of goods sold

   $ 261,093       $ 268,241       $ 507,240       $ 512,560    
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP gross profit

   $ 307,769       53.7   $ 301,667       52.4   $ 619,531       55.0   $ 603,870       53.6

Amortization of purchased intangibles

     3,759         4,717         7,422         9,526    

Acquisition related (benefits) costs (1)

     —           —           (7,403       —      

Restructuring (benefits) costs

     (2       1,286         (192       1,474    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP gross profit

   $ 311,526       54.4   $ 307,670       53.4   $ 619,358       55.0   $ 614,870       54.5
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP selling, general and administrative expense

   $ 201,257       $ 210,425       $ 408,838       $ 419,555    

Amortization of purchased intangibles

     (1,595       (2,054       (3,259       (4,124  

Legal matters

     (2,053       (5,110       (6,493       (8,789  

Acquisition related benefits (costs) (1)

     10         (1,512       365         618    

Restructuring benefits (costs)

     (142       492         (140       (358  
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP selling, general and administrative expense

   $ 197,477       $ 202,241       $ 399,311       $ 406,902    
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP research and development expense

   $ 50,122       $ 47,450       $ 97,697       $ 96,877    

Acquisition related benefits (costs) (1)

     —           —           —           (512  

Restructuring benefits (costs)

     95         344         127         344    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP research and development expense

   $ 50,217       $ 47,794       $ 97,824       $ 96,709    
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP income from operations

   $ 56,390       9.8   $ 43,792       7.6   $ 112,996       10.0   $ 87,438       7.8

Amortization of purchased intangibles

     5,354         6,771         10,681         13,650    

Legal matters

     2,053         5,110         6,493         8,789    

Acquisition related (benefits) costs (1)

     (10       1,512         (7,768       (106  

Restructuring (benefits) costs

     45         450         (179       1,488    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP income from operations

   $ 63,832       11.1   $ 57,635       10.0   $ 122,223       10.8   $ 111,259       9.9
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP change in fair market value of equity securities

   $ (716,389     $ (286,398     $ (1,775,619     $ (1,102,332  

Valuation change in equity-owned securities (2)

     716,389         286,398         1,775,619         1,102,332    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP change in fair market value of equity securities

   $ —           $ —           $ —           $ —        
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP other (income) expense, net

   $ (3,896     $ (15,858     $ (22,592     $ (27,003  

(Loss) gain on equity-method investments

     (344       (405       (661       (403  

Other non-recurring items (3)

     —           —           759         9,208    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP other (income) expense, net

   $ (4,240     $ (16,263     $ (22,494     $ (18,198  
  

 

 

     

 

 

     

 

 

     

 

 

   


GAAP income before income taxes

   $ 769,601       $ 340,086       $ 1,896,867       $ 1,203,775    

Amortization of purchased intangibles

     5,354         6,771         10,681         13,650    

Legal matters

     2,053         5,110         6,493         8,789    

Acquisition related (benefits) costs (1)

     (10       1,512         (7,768       (106  

Restructuring (benefits) costs

     45         450         (179       1,488    

Valuation change in equity-owned securities (2)

     (716,389       (286,398       (1,775,619       (1,102,332  

Loss (gain) on equity-method investments

     344         405         661         403    

Other non-recurring items (3)

     —           —           (759       (9,208  
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP income before income taxes

   $ 60,998       $ 67,936       $ 130,377       $ 116,459    
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP provision for income taxes

   $ (170,791     $ (72,043     $ (432,862     $ (278,958  
Income tax effect of non-GAAP adjustments (4)      154,598         53,647         396,930         247,398    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP provision for income taxes

   $ (16,193     $ (18,396     $ (35,932     $ (31,560  
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP net income

   $ 598,810       104.6   $ 268,043       46.5   $ 1,464,005       129.9   $ 924,817       82.0

Amortization of purchased intangibles

     5,354         6,771         10,681         13,650    

Legal matters

     2,053         5,110         6,493         8,789    

Acquisition related (benefits) costs (1)

     (10       1,512         (7,768       (106  

Restructuring (benefits) costs

     45         450         (179       1,488    

Valuation change in equity-owned securities (2)

     (716,389       (286,398       (1,775,619       (1,102,332  

Loss (gain) on equity-method investments

     344         405         661         403    

Other non-recurring items (3)

     —           —           (759       (9,208  

Income tax effect of non-GAAP adjustments (4)

     154,598         53,647         396,930         247,398    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP net income

   $ 44,805       7.8   $ 49,540       8.6   $ 94,445       8.4   $ 84,899       7.5
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP diluted income per share

   $ 19.86       $ 8.87       $ 48.60       $ 30.63    

Amortization of purchased intangibles

     0.18         0.22         0.35         0.45    

Legal matters

     0.07         0.17         0.22         0.29    

Acquisition related (benefits) costs (1)

     —           0.05         (0.26       —      

Restructuring (benefits) costs

     —           0.01         (0.01       0.05    

Valuation change in equity-owned securities (2)

     (23.76       (9.48       (58.94       (36.50  

Loss (gain) on equity-method investments

     0.01         0.01         0.02         0.01    

Other non-recurring items (3)

     —           —           (0.03       (0.30  

Income tax effect of non-GAAP adjustments (4)

     5.13         1.79         13.19         8.18    
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP diluted income per share

   $ 1.49       $ 1.64       $ 3.14       $ 2.81    
  

 

 

     

 

 

     

 

 

     

 

 

   

GAAP diluted weighted average shares used in per share calculation

     30,154         30,219         30,125         30,197    

Shares included in non-GAAP net income per share, but excluded from GAAP net loss per share as they would have been anti-dilutive

     —           —           —           —      
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP diluted weighted average shares used in per share calculation

     30,154         30,219         30,125         30,197    
  

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

Release of contingent consideration and other acquisition-related expense.

(2)

Mark-to-market gain on equity-owned securities.

(3)

Gain on the sale of a product line (2018 and 2019), and gain on the sale of land (2018).

(4)

Excluded items identified in the reconciliation schedule are tax effected by application of a non-GAAP effective tax rate. The non-GAAP tax provision is adjusted for items, the nature of which and/or tax jurisdiction requires the application of a specific tax rate or treatment.

2019 Financial Outlook

Forecasted non-GAAP operating margin excludes 100 basis points primarily related to amortization of purchased intangibles. Forecasted non-GAAP operating margin does not reflect future gains and charges that are inherently difficult to predict and estimate due to their unknown timing, effect and/or significance, such as foreign currency fluctuations, future gains or losses associated with certain legal matters, acquisitions and restructuring activities.