Attached files

file filename
8-K - CURRENT REPORT - STERIS CORPd8k.htm

Exhibit 99.1

LOGO

STERIS CORPORATION

NEWS ANNOUNCEMENT

FOR IMMEDIATE RELEASE

STERIS CORPORATION ANNOUNCES FISCAL 2011 THIRD QUARTER RESULTS

Mentor, Ohio (February 8, 2011) - STERIS Corporation (NYSE: STE) today announced financial results for its fiscal 2011 third quarter ended December 31, 2010. Fiscal 2011 third quarter revenue was $328.3 million compared with $327.8 million in the third quarter of fiscal 2010, with growth in the Healthcare and Isomedix segments offset by a decline in the Life Sciences segment.

During the third quarter of fiscal 2011 the Company recorded a pre-tax operating expense charge of $19.8 million ($13.1 million or $0.22 per diluted share after tax) for the settlement of the previously reported SYSTEM 1® class action litigation. This settlement is subject to, among other things, certification of the class and approval of the settlement by the court. In addition, fiscal 2011 third quarter net income was impacted favorably in the amount of $0.01 per diluted share due to a tax rate benefit from the previously announced SYSTEM 1 Rebate Program. In order to provide meaningful comparative analysis, the fiscal 2011 financial information provided in this press release excludes the impact of the SYSTEM 1 Rebate Program and the charge for the class action settlement, unless otherwise noted. Please refer to the attached schedules for additional information, including reconciliations from these “non-GAAP financial measures” to as reported results.

Fiscal 2011 third quarter operating income was $55.6 million compared with $59.4 million in the third quarter of fiscal 2010. Operating income for the third quarter of fiscal 2011 was negatively impacted by continued declines in SYSTEM 1 consumable (S20 Sterilant) volumes, as well as a higher portion of revenue coming from lower margin capital equipment products. Fiscal 2011 third quarter net income was $34.1 million, or $0.57 per diluted share, compared with net income of $41.0 million, or $0.69 per diluted share in the third quarter of fiscal 2010.

“During the third quarter, we began shipping our first SYSTEM 1E units. We are pleased to have received FDA clearance for the SYSTEM 1E chemical indicator, and we continue dialogue with the Agency regarding the clearance of a biological indicator for SYSTEM 1E,” said Walt Rosebrough, President and Chief Executive Officer of STERIS. “Although we can not give assurance whether or when


STERIS Corporation

News Announcement

Page 2

 

the Agency may clear our indicator, we believe our dialogue with the Agency has been constructive. We believe that SYSTEM 1E remains the best SYSTEM 1 transition alternative for most of our Customers’ needs, and we anticipate shipping approximately 1,000 SYSTEM 1E units this fiscal year.”

Segment Results

Healthcare revenue in the quarter grew 2% to $237.8 million compared with $233.3 million in the third quarter of fiscal 2010. Growth was driven by an 11% increase in capital equipment, reflecting solid performance from both surgical and infection prevention products. The growth was partially offset by a 7% decline in consumable revenue and a 3% decline in service revenue. Consumable revenue continued to be impacted by reductions in S20 Sterilant volumes and lower H1N1 product sales as compared to the prior year. Operating income was $40.2 million compared with $45.3 million in last year’s third quarter, primarily due to the declines in S20 volumes and a higher portion of revenue coming from lower margin capital equipment.

Life Sciences third quarter revenue was $51.2 million compared with $58.9 million in the third quarter of fiscal 2010, a decrease of 13%. Growth in consumable revenue of 6% and service revenue of 2% were not enough to offset a 35% decline in capital equipment revenue. The decline in capital equipment revenue was due to low order rates in the first half of the fiscal year. Life Sciences operating income was $7.3 million compared with $10.1 million in the prior year third quarter.

Fiscal 2011 third quarter revenue for Isomedix Services was $38.1 million compared with $35.0 million in the same period last year, an increase of 9%. Revenue benefitted from increased volumes from core medical device Customers. Operating income was $10.3 million in the quarter compared with $6.9 million in the third quarter of last year. As a reminder, fiscal 2010 third quarter operating income was negatively impacted by expenses of $1.7 million related to the Company’s decision to consolidate a facility and exit the E-beam materials modification business.

Cash Flow

Net cash provided by operations for the first nine months of fiscal 2011 was $83.4 million, compared with $158.7 million in the same period last year. Free cash flow (see note 1) for the first nine months of fiscal 2011 was $28.3 million, compared with $129.4 million in the prior year period. The


STERIS Corporation

News Announcement

Page 3

 

decline in free cash flow was driven by increased working capital requirements, primarily due to inventory build of SYSTEM 1E, which totaled $37 million at the end of the quarter, and lower accounts receivable collections. In addition, capital spending increased significantly during the quarter, driven in part by the timing of cobalt purchases for Isomedix, which totaled $9.7 million, and an additional $8.4 million spent by Isomedix to purchase two previously leased facilities.

During the quarter, the Company repurchased 96,259 shares of its common stock at an average price of $34.25 per share for a total amount of $3.3 million. Approximately $184 million remains available for additional purchases under the current share repurchase authorization.

Dividend Announcement

The Company also announced today that STERIS’s Board of Directors has authorized a quarterly dividend of $0.15 per common share. The dividend is payable March 29, 2011 to shareholders of record at the close of business on March 1, 2011.

Outlook

As a result of lower shipment levels for SYSTEM 1E during fiscal 2011, the Company is reducing its outlook for revenue growth for fiscal 2011. Revenue for fiscal 2011 is currently anticipated to increase 2% compared with fiscal 2010 levels, compared with 5% growth expectations previously. The Company is maintaining its prior earnings outlook of $2.15 to $2.30 per diluted share for the full fiscal year. This outlook reflects certain key assumptions, some of which are listed below:

 

   

Healthcare revenue growth is expected to be in the low-single digits.

 

   

Life Sciences revenue is expected to decline in the low-single digits.

 

   

Isomedix revenue growth is expected to be in the high-single digits.

 

   

Excludes the reduction of revenue, operating income and tax rate related to the previously announced SYSTEM 1 Rebate Program.

 

   

Excludes the impact of any settlement related to the SYSTEM 1 class action litigation.

 

   

The Company has assumed the average forward exchange rates for the U.S. dollar and key international currencies as of December 31, 2010.

 

   

The Company has assumed raw material costs will be approximately flat year over year.


STERIS Corporation

News Announcement

Page 4

 

   

Excludes restructuring expenses from the Company’s ongoing efficiency efforts.

 

   

EBIT as a percent of revenue is anticipated to be approximately 16.5%.

 

   

The anticipated effective tax rate is approximately 36%.

For the full fiscal year 2011, free cash flow (see note 1) is currently anticipated to be in the range of $60 to $70 million, compared with prior expectations of $125 to $135 million. The decline in free cash flow expectations is due to increased working capital requirements, in particular SYSTEM 1E inventory. Capital expenditures are currently anticipated to be approximately $75 million.

Conference Call

In conjunction with this release, STERIS Corporation management will host a conference call today at 10:00 a.m. Eastern time. The conference call can be heard live over the Internet at www.steris-ir.com or via phone by dialing 1-800-369-8428 in the United States and Canada, and 1-773-799-3378 internationally, then referencing the password “STERIS”.

For those unable to listen to the conference call live, a replay will be available beginning at 12:00 p.m. Eastern time on February 8, 2011, either over the Internet at www.steris-ir.com or via phone by calling 1-800-871-1327 in the United States and Canada, and 1-203-369-3373 internationally.

About STERIS

The mission of STERIS Corporation is to provide a healthier today and safer tomorrow through knowledgeable people and innovative infection prevention, decontamination and health science technologies, products and services. The Company has approximately 5,000 dedicated employees around the world working together to supply a broad array of solutions by offering a combination of equipment, consumables and services to healthcare, pharmaceutical, industrial and government Customers. The Company is listed on the New York Stock Exchange under the symbol STE. For more information, visit www.steris.com.

Contact: Julie Winter, Director, Investor Relations at 440-392-7245.


STERIS Corporation

News Announcement

Page 5

 

(1) Free cash flow is a non-GAAP number used by the Company as a measure to gauge its ability to fund future growth opportunities, repurchase common shares, and pay cash dividends. Free cash flow is defined as cash flows from operating activities less purchases of property, plant, equipment and intangibles, net, plus proceeds from the sale of property, plant, equipment and intangibles. STERIS’s calculation of free cash flow may vary from other companies.

# # #

This news release and the referenced conference call may contain statements concerning certain trends, expectations, forecasts, estimates, or other forward-looking information affecting or relating to the Company or its industry, products or activities that are intended to qualify for the protections afforded “forward-looking statements” under the Private Securities Litigation Reform Act of 1995 and other laws and regulations. Forward-looking statements speak only as to the date of this report, and may be identified by the use of forward-looking terms such as “may,” “will,” “expects,” “believes,” “anticipates,” “plans,” “estimates,” “projects,” “targets,” “forecasts,” “outlook,” “impact,” “potential,” “confidence,” “improve,” “optimistic,” “comfortable,” “trend”, and “seeks,” or the negative of such terms or other variations on such terms or comparable terminology. Many important factors could cause actual results to differ materially from those in the forward-looking statements including, without limitation, disruption of production or supplies, changes in market conditions, political events, pending or future claims or litigation, competitive factors, technology advances, actions of regulatory agencies, and changes in laws, government regulations, labeling or product approvals or the application or interpretation thereof. Other risk factors are described herein and in the Company’s Form 10-K and other securities filings. Many of these important factors are outside STERIS’s control. No assurances can be provided as to any result or the timing of any outcome regarding matters described in the referenced release or conference call or otherwise with respect to any regulatory action, administrative proceedings, government investigations, litigation, warning letters, consent decree, rebate program, transition, cost reductions, business strategies, earnings or revenue trends or future financial results, including the outcome of the proposed settlement of the SYSTEM 1 class action litigation. References to products, the consent decree, or the transition or rebate program, or the settlement agreement, are summaries only and do not alter or modify the specific terms of the decree, agreement, program or product clearance or literature. Unless legally required, the Company does not undertake to update or revise any forward-looking statements even if events make clear that any projected results, express or implied, will not be realized. Other potential risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements include, without limitation, (a) the potential for increased pressure on pricing that leads to erosion of profit margins, (b) the possibility that market demand will not develop for new technologies, products or applications or the Company’s rebate program, transition plan or other business initiatives will take longer, cost more or produce lower benefits than anticipated, (c) the possibility that application of or compliance with laws, court rulings, certifications, regulations, regulatory actions, including without limitation those relating to previously disclosed FDA warning letters, government investigations, the December 3, 2009 or February 22, 2010 FDA notices, the April 20, 2010 consent decree and related transition plan and rebate program, the SYSTEM 1E device, the Reliance EPS System, the outcome of any pending FDA requests and clearances, or other requirements or standards may delay, limit or prevent new product introductions, affect the production and marketing of existing products or services or otherwise affect Company performance, results, prospects or value, (d) the potential of international unrest or effects of fluctuations in currencies, tax assessments or anticipated rates, raw material costs, benefit or retirement plan costs, or other regulatory compliance costs, (e) the possibility of reduced demand, or reductions in the rate of growth in demand, for the Company’s products and services, (f) the possibility that anticipated growth, cost savings, rebate assumptions, new product acceptance or approvals, including without limitation SYSTEM 1E and accessories thereto, or other results may not be achieved, or that transition, labor, competition, timing, execution, regulatory, governmental, or other issues or risks associated with our business, industry or initiatives including, without limitation, the consent decree, rebate program, and the transition from the SYSTEM 1 processing system or those matters described in our Form 10-K for the year ended March 31, 2010 and other securities filings, may adversely impact company performance, results, prospects or value, (g) the effect of the contraction in credit availability, as well as the ability of our Customers and suppliers to adequately access the credit markets when needed, and (h) those risks described in our securities filings including our Annual Report on Form 10-K for the year ended March 31, 2010 and the Form 10-Q for the quarter ended September 30, 2010 and other securities filings.


STERIS Corporation

Consolidated Condensed Statements of Operations

(In thousands, except per share data)

 

     Three Months Ended
December 31,
     Nine Months Ended
December 31,
 
     2010     2009      2010     2009  
     (Unaudited)     (Unaudited)      (Unaudited)     (Unaudited)  

Revenues

   $ 328,283      $ 327,832       $ 932,001      $ 925,604   

SYSTEM 1 Rebate Program

     —          —           (102,313     —     
                                 

Revenues, net

     328,283        327,832         829,688        925,604   

Cost of revenues

     191,269        188,349         531,862        528,630   

Cost of revenues - SYSTEM 1 Rebate Program

     —          —           7,691        —     
                                 

Gross profit

     137,014        139,483         290,135        396,974   

Operating expenses:

         

Selling, general, and administrative

     73,671        71,776         217,787        220,897   

SYSTEM 1 class action settlement

     19,796        —           19,796        —     

Research and development

     7,739        8,265         24,391        24,035   

Restructuring expense

     (23     14         423        (313
                                 

Total operating expenses

     101,183        80,055         262,397        244,619   
                                 

Income from operations

     35,831        59,428         27,738        152,355   

Non-operating expense, net

     2,728        2,756         8,381        8,473   

Income tax expense

     11,338        15,666         7,091        45,250   
                                 

Net income

   $ 21,765      $ 41,006       $ 12,266      $ 98,632   
                                 

Earnings per common share (EPS) data:

         

Basic

   $ 0.37      $ 0.70       $ 0.21      $ 1.68   
                                 

Diluted

   $ 0.36      $ 0.69       $ 0.20      $ 1.66   
                                 

Cash dividends declared per common share outstanding

   $ 0.15      $ 2.11       $ 0.41      $ 2.33   

Weighted average number of common shares outstanding used in EPS computation:

         

Basic number of common shares outstanding

     59,233        58,962         59,329        58,711   

Diluted number of common shares outstanding

     60,176        59,758         60,161        59,281   

STERIS Corporation

Consolidated Condensed Balance Sheets

(In thousands)

 

     December 31,
2010
     March 31,
2010
 
     (Unaudited)         

Assets

     

Current assets:

     

Cash and cash equivalents

   $ 192,288       $ 214,971   

Accounts receivable, net

     212,637         214,940   

Inventories, net

     167,258         121,135   

Other current assets

     69,527         25,411   
                 

Total Current Assets

     641,710         576,457   

Property, plant, and equipment, net

     365,354         346,858   

Goodwill and intangible assets, net

     318,388         305,311   

Other assets

     26,939         9,776   
                 

Total Assets

   $ 1,352,391       $ 1,238,402   
                 

Liabilities and Equity

     

Current liabilities:

     

Accounts payable

   $ 73,697       $ 66,035   

Accrued SYSTEM 1 Rebate Program and class action settlement

     128,770         —     

Other current liabilities

     111,006         131,094   
                 

Total Current Liabilities

     313,473         197,129   

Long-term debt

     210,000         210,000   

Other liabilities

     77,518         76,779   

Equity

     751,400         754,494   
                 

Total Liabilities and Equity

   $ 1,352,391       $ 1,238,402   
                 


STERIS Corporation

Income Reconciliation

(In thousands, except per share data)

The following table presents financial measures which are considered to be "non-GAAP financial measures" under Securities Exchange Commission rules. The Company has referred to results of operations excluding the SYSTEM 1 Rebate Program and related disposal costs as well as the SYSTEM 1 class action settlement to provide meaningful comparative analysis between the periods.

 

     Three months ended December 31, 2010     Nine months ended December 31, 2010  
     Results of
Operations,
excluding Rebate
Program and
class action
settlement
    Impact of
SYSTEM 1
Rebate Program
and class action
settlement
    As reported     Results of
Operations,
excluding Rebate
Program and
class action
settlement
    Impact of
SYSTEM 1
Rebate Program
and class action
settlement
    As reported  
           (Unaudited)                 (Unaudited)        

Revenues

   $ 328,283      $ —        $ 328,283      $ 932,001      $ (102,313   $ 829,688   

Cost of revenues

     191,269        —          191,269        531,862        7,691        539,553   
                                                

Gross profit

     137,014        —          137,014        400,139        (110,004     290,135   

Operating expenses

     81,387        19,796        101,183        242,601        19,796        262,397   
                                                

Income from operations

     55,627        (19,796     35,831        157,538        (129,800     27,738   

Non-operating expenses, net

     2,728        —          2,728        8,381        —          8,381   
                                                

Income before income taxes

     52,899        (19,796     33,103        149,157        (129,800     19,357   

Income tax expense

     18,842        (7,504     11,338        54,255        (47,164     7,091   
                                                

Net income

   $ 34,057      $ (12,292   $ 21,765      $ 94,902      $ (82,636   $ 12,266   
                                                

Net income per common share:

            

Basic

   $ 0.57      $ (0.20   $ 0.37      $ 1.60      $ (1.39   $ 0.21   
                                                

Diluted

   $ 0.57      $ (0.21   $ 0.36      $ 1.58      $ (1.38   $ 0.20   
                                                

Weighted average number of common shares outstanding used in EPS computation:

            

Basic

     59,233          59,233        59,329          59,329   

Diluted

     60,176          60,176        60,161          60,161   

Effective income tax rate

     35.6       34.3     36.4       36.6


STERIS Corporation

Segment Data & Income Analysis

(In thousands)

 

     Three Months Ended
December 31,
     Nine Months Ended
December 31,
 
     2010      2009      2010     2009  
     (Unaudited)      (Unaudited)      (Unaudited)     (Unaudited)  

Segment Revenues:

          

Healthcare

   $ 237,843       $ 233,277       $ 664,036      $ 656,887   

SYSTEM 1 Rebate Program

     —           —           (102,313     —     
                                  

Healthcare, net

     237,843         233,277         561,723        656,887   

Life Sciences

     51,247         58,910         151,374        159,427   

STERIS Isomedix Services

     38,081         34,987         113,721        105,129   
                                  

Total Reportable Segments

     327,171         327,174         826,818        921,443   

Corporate and Other

     1,112         658         2,870        4,161   
                                  

Total Segment Revenues

   $ 328,283       $ 327,832       $ 829,688      $ 925,604   
                                  

The following table presents financial measures which are considered to be “non-GAAP financial measures” under Securities Exchange Commission rules. The Company has referred to results of operations excluding the SYSTEM 1 Rebate Program and related disposal costs as well as the SYSTEM 1 class action settlement to provide meaningful comparative analysis between the periods.

 

     Three Months Ended December 31,  
     2010     2009  
     (Unaudited)     (Unaudited)  

Segment Operating Income (Loss) Excluding SYSTEM 1 Rebate program and class action
settlement:

   As Reported     Impact of
SYSTEM 1
Rebate Program
and class action
settlement
    Total     Total As
Reported
 

Healthcare

   $ 20,389      $ (19,796   $ 40,185      $ 45,254   

Life Sciences

     7,345        —          7,345        10,123   

STERIS Isomedix Services

     10,250        —          10,250        6,929   
                                

Total Reportable Segments

     37,984        (19,796     57,780        62,306   

Corporate and Other

     (2,153     —          (2,153     (2,878
                                

Total Operating Income

   $ 35,831      $ (19,796   $ 55,627      $ 59,428   
                                
     Nine Months Ended December 31,  
     2010     2009  
     (Unaudited)     (Unaudited)  

Segment Operating Income (Loss) Excluding SYSTEM 1 Rebate program and class action
settlement:

   As Reported     Impact of
SYSTEM 1
Rebate Program
and class action
settlement
    Total     Total As
Reported
 

Healthcare

   $ (19,460   $ (129,800   $ 110,340      $ 113,722   

Life Sciences

     23,075        —          23,075        23,442   

STERIS Isomedix Services

     30,858        —          30,858        22,669   
                                

Total Reportable Segments

     34,473        (129,800     164,273        159,833   

Corporate and Other

     (6,735     —          (6,735     (7,478
                                

Total Operating Income

   $ 27,738      $ (129,800   $ 157,538      $ 152,355   
                                


STERIS Corporation

Consolidated Condensed Statements of Cash Flows

(In thousands)

 

     Nine Months Ended
December 31,
 
     2010     2009  
     (Unaudited)     (Unaudited)  

Operating Activities:

    

Net income

   $ 12,266      $ 98,632   

Non-cash items

     430        54,304   

Change in Accrued SYSTEM 1 Rebate Program and class action settlement

     128,770        —     

Changes in operating assets and liabilities

     (58,069     5,732   
                

Net cash provided by operating activities

     83,397        158,668   

Investing Activities:

    

Purchases of property, plant, equipment, and intangibles, net

     (56,390     (29,839

Proceeds from sale of property, plant, equipment and intangibles

     1,298        574   

Equity investment in joint venture

     (16,900     (1,500

Investments in businesses, net of cash acquired

     (4,000     —     
                

Net cash used in investing activities

     (75,992     (30,765

Financing Activities:

    

Proceeds under credit facilities, net

     —          100,000   

Repurchases of common shares

     (19,900     (289

Cash dividends paid to common shareholders

     (24,344     (137,509

Stock option and other equity transactions, net

     10,813        12,339   

Tax benefit from stock options exercised

     2,197        1,927   
                

Net cash used in financing activities

     (31,234     (23,532

Effect of exchange rate changes on cash and cash equivalents

     1,146        6,868   
                

(Decrease) increase in cash and cash equivalents

     (22,683     111,239   

Cash and cash equivalents at beginning of period

     214,971        154,180   
                

Cash and cash equivalents at end of period

   $ 192,288      $ 265,419   
                

The following table presents a financial measure which is considered to be “non-GAAP financial measures” under Securities Exchange Commission rules. Free cash flow is defined by the Company as cash flows from operating activities less purchases of property, plant, equipment and intangibles, net (capital expenditures) plus proceeds from the sale of property, plant, equipment and intangibles. The Company uses free cash flow as a measure to gauge its ability to fund future growth opportunities, repurchase common shares, and pay cash dividends. STERIS’s calculation of free cash flow may vary from other companies.

 

     Nine Months Ended
December 31,
 
     2010     2009  
     (Unaudited)     (Unaudited)  

Calculation of Free Cash Flow:

    

Cash flows from operating activities

   $ 83,397      $ 158,668   

Purchases of property, plant, equipment, and intangibles, net

     (56,390     (29,839

Proceeds from the sale of property, plant, equipment, and intangibles

     1,298        574   
                

Free Cash Flow

   $ 28,305      $ 129,403   
                


STERIS Corporation

Unaudited Supplemental Financial Data - Excluding SYSTEM 1 Rebate Program and Class Action Settlement

Third Quarter Fiscal 2011

As of December 31, 2010

 

     FY 2011     FY 2011     FY 2010     FY 2010  
     Q3     YTD     Q3     YTD  

Total Company Revenues

        

Capital

   $ 135,121      $ 358,681      $ 132,541      $ 344,390   

Consumables

     77,501        230,618        81,531        242,317   

Service

     115,661        342,702        113,760        338,897   
                                

Total Recurring

     193,162        573,320        195,291        581,214   
                                

Total Revenues

   $ 328,283      $ 932,001      $ 327,832      $ 925,604   
                                

United States Revenues

   $ 239,975      $ 704,016      $ 244,067      $ 706,165   

United States Revenues as a % of Total

     73     76     74     76

International Revenues

   $ 88,308      $ 227,985      $ 83,765      $ 219,439   

International Revenues as % of Total

     27     24     26     24
                                

Segment Data

   Q3     YTD     Q3     YTD  

Healthcare

        

Revenues

        

Capital

   $ 118,333      $ 309,251      $ 106,835      $ 283,409   

Consumables

     61,553        182,478        66,494        197,263   

Service

     57,957        172,307        59,948        176,215   
                                

Total Recurring

     119,510        354,785        126,442        373,478   
                                

Total Healthcare Revenues

   $ 237,843      $ 664,036      $ 233,277      $ 656,887   
                                

Operating Income (Loss)

     40,185        110,340        45,254        113,722   
                                

Life Sciences

        

Revenues

        

Capital

   $ 16,788      $ 49,430      $ 25,697      $ 60,937   

Consumables

     15,948        48,140        15,037        45,054   

Service

     18,511        53,804        18,176        53,436   
                                

Total Recurring

     34,459        101,944        33,213        98,490   
                                

Total Life Sciences Revenues

   $ 51,247      $ 151,374      $ 58,910      $ 159,427   
                                

Operating Income (Loss)

     7,345        23,075        10,123        23,442   
                                

Isomedix Services

        

Revenues

   $ 38,081      $ 113,721      $ 34,987      $ 105,129   

Operating Income (Loss)

     10,250        30,858        6,929        22,669   
                                
        

Corporate and Other

        

Revenues

   $ 1,112      $ 2,870      $ 658      $ 4,161   

Operating Income (Loss)

     (2,153     (6,735     (2,878     (7,478

Other Data

   Q3     YTD     Q3     YTD  

Healthcare Backlog

   $ 178,546        n/a      $ 134,400        n/a   

Life Sciences Backlog

     42,521        n/a        45,362        n/a   
                                

Total Backlog

   $ 221,067        n/a      $ 179,762        n/a   
        

Free Cash Flow

   $ (1,002   $ 28,305      $ 55,029      $ 129,403   

Net Debt

   $ 17,712      $ 17,712      $ 44,581      $ 44,581   

This supplemental data is consistent with publicly disclosed information provided in quarterly conference calls, earnings releases and SEC filings, and is subject to all definitions, precautions and limitations contained in those disclosures. Please see the Company's most recent 10-K for definitions (and reconciliation where appropriate) of backlog, free cash flow and net debt.