Attached files

file filename
8-K - FORM 8-K - Life Technologies Corpd576567d8k.htm

Exhibit 99.1

 

LOGO

 

Investor and Financial Contact:

Carol Cox

Investor Relations

(760) 603-7208

ir@lifetech.com

 

 

Life Technologies Announces Second Quarter 2013 Results

 

Revenue increased 1% excluding impact of currency

GAAP earnings per share (EPS) were $0.72, or $0.98 on a Non-GAAP basis

Free Cash Flow of $196 million

CARLSBAD, CA, July 31, 2013 – Life Technologies Corporation (NASDAQ: LIFE) today announced results for its second quarter ended June 30, 2013. Revenue for the second quarter was $944 million, a decrease of 1 percent over the $950 million reported for the second quarter of 2012. Excluding the impact of currency, revenue growth for the quarter was 1 percent compared to the same period of the prior year.

“We are pleased to report results that reflect significant growth in Ion Torrent, strength in Applied Sciences and continued stable performance in Research Consumables,” said Gregory T. Lucier, chairman and chief executive officer of Life Technologies. “During the quarter, we added to our innovation pipeline, launching novel tools for stem cell research, digital qPCR and Ion Torrent. We continued to expand into growth and emerging markets by acquiring our instrument distributor in South Korea, and by entering into strategic relationships that apply our technologies to therapeutic areas like oncology.”

Lucier continued, “We are actively working with Thermo Fisher to consummate our previously announced transaction. We recently filed our definitive proxy and will be hosting our special meeting of stockholders on August 21, 2013. Both companies remain excited about creating the unrivaled leader in life sciences that will continue to accelerate innovation and better meet the needs of our customers.”

Life Technologies reported results compared to the quarter ended June 30, 2012. Results are non-GAAP unless indicated otherwise. A full reconciliation of non-GAAP to GAAP measures can be found in the tables of today’s press release.

Analysis of Second Quarter 2013 Results

 

   

Second quarter revenue decreased by 1 percent over the prior year, representing an increase of approximately 1 percent excluding the impact of currency. Revenue growth for the quarter was driven by a significant increase in sales from Ion Torrent, an increase in the Research Consumables business and higher royalties including licensing agreements, partially offset by lower CE for research, SOLiD and Bioproduction sales.


   

Gross margin in the second quarter was 65.9 percent, an increase of approximately 50 basis points over the same period of the prior year that was driven by manufacturing productivity, revenue from licensing agreements and higher realized price, partially offset by product mix with the continued increase in Ion Torrent instrument sales.

 

   

Operating margin was 27.4 percent in the second quarter, approximately 120 basis points lower than in the same period of the prior year. Operating margin was primarily impacted by increased expenses related to acquisitions and planned investments in Ion Torrent and molecular diagnostics.

 

   

The Company’s tax rate was 25.0 percent for the second quarter. The rate was lower than in the second quarter of last year due to the reinstatement of the US research tax credit, greater earnings in countries with lower tax rates and the settlement of income tax audits.

 

   

Second quarter EPS increased 2 percent to $0.98.

 

   

Diluted weighted shares outstanding were 175.6 million in the second quarter, a decrease of 5.7 million shares over the prior year. The decrease was a result of the share repurchase program, partially offset by shares issued for employee stock plans.

 

   

Cash flow from operating activities for the second quarter was $219 million. Second quarter capital expenditures were $23 million, resulting in free cash flow of $196 million. The company ended the quarter with $290 million in cash and short-term investments.

Business Group and Regional Highlights

 

   

Research Consumables revenue was $405 million in the second quarter, an increase of 1 percent compared to the prior year. Excluding the impact of currency, revenue for the business group increased 2 percent primarily due to strong sales from the Company’s fluorescent imaging, stem cell and sample prep products.

 

   

Genetic Analysis revenue was $341 million in the second quarter, a decrease of 4 percent over the same period last year. Excluding the impact of currency, revenue decreased 2 percent. Results for the quarter were primarily driven by an increase in Ion Torrent sales, offset by lower CE research sales, primarily due to large customer orders in the second quarter of the prior year and an expected decline in SOLiD.

 

   

Applied Sciences revenue was $198 million in the second quarter, an increase of 2 percent over the prior year. Excluding the impact of currency, revenue increased 4 percent primarily as a result of licensing agreements, partially offset by a decline in the Company’s Bioproduction business due to the timing of customer orders.

 

   

Regional revenue growth rates excluding currency for the second quarter, compared to the same quarter of the prior year, were as follows: the Americas declined 1 percent, Europe was flat, Asia Pacific grew 4 percent, and Japan grew 6 percent.

Outlook

Given the announcement in April that Life Technologies and Thermo Fisher have entered into a definitive merger agreement under which Thermo Fisher will acquire all of the outstanding shares of Life Technologies for $76.00 per share in cash, the Company is no longer providing quarterly guidance. The Company will continue to provide commentary regarding the impact that fluctuations in currency rates could have on results.

Based on June 30, 2013 rates, currency is expected to have a negative impact of approximately $75 million on revenue and $0.17 on non-GAAP EPS for the full year. This compares to a negative impact of $62 million on revenue and $0.15 on non-GAAP EPS for the full year at March 31, 2013 rates.


Conference Calls

In light of the announced transaction with Thermo Fisher, the Company will no longer hold conference calls for its quarterly and annual earnings. The transaction, which is expected to close early in 2014, is subject to a Life stockholder vote and customary closing conditions, including regulatory approvals.

About Life Technologies

Life Technologies Corporation (NASDAQ: LIFE) is a global biotechnology company that is committed to providing the most innovative products and services to leading customers in the fields of scientific research, genetic analysis and applied sciences. With a presence in more than 180 countries, the company’s portfolio of 50,000 end-to-end solutions are secured by more than 5,000 patents and licenses that span the entire biological spectrum — scientific exploration, molecular diagnostics, 21st century forensics, regenerative medicine and agricultural research. Life Technologies has approximately 10,000 employees and had sales of $3.8 billion in 2012. Visit us at our website: http://www.lifetechnologies.com.

Safe Harbor Statement

Certain statements contained in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, and Life Technologies intends that such forward-looking statements be subject to the safe harbor created thereby. Forward-looking statements may be identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “will,” or words of similar meaning and include, but are not limited to, statements about the expected future business and financial performance of the company and statements regarding the proposed acquisition of Life Technologies by Thermo Fisher. Such forward-looking statements include, but are not limited to, statements relating to financial projections, including revenue and pro forma EPS projections; success of acquired businesses, including cost and revenue synergies; development and increased flow of new products; leveraging technology and personnel; advanced opportunities and efficiencies; opportunities for growth; expectations of prospective new standards, new delivery platforms, and new selling specialization and effectiveness; plans and prospects for the company; corporate strategy and performance; and the expected timetable for completing the transaction with Thermo Fisher. A number of the matters discussed in this press release and presentation that are not historical or current facts deal with potential future circumstances and developments, including future research and development plans. The discussion of such matters is qualified by the inherent risks and uncertainties surrounding future expectations generally and other factors that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Such risks and uncertainties include, but are not limited to: volatility of the financial markets; and the risks that are described from time to time in Life Technologies’ reports filed with the SEC. This press release and presentation speaks only as of its date, and the company disclaims any duty to update the information herein.

All products referenced are for Research Use Only and not intended for use in diagnostic procedures, unless otherwise noted.

Non-GAAP Measurements

This discussion includes certain financial information which constitutes “non-GAAP financial measures” as defined by the SEC. The GAAP measures which are most directly comparable to these measures, as well as a reconciliation of these measures with the most directly comparable GAAP measures, can be found at on the Investor Relations portion of the company’s website at www.lifetechnologies.com.


LIFE TECHNOLOGIES CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)    For the three months
ended June 30, 2013
    For the three months
ended June 30, 2012
 

(unaudited)

    

Revenues

   $ 945,808      $ 949,309   

Cost of revenues

     318,625        328,359   

Purchased intangibles amortization

     70,865        75,961   
  

 

 

   

 

 

 

Gross profit

     556,318        544,989   
  

 

 

   

 

 

 

Gross margin

     58.8%        57.4%   

Operating expenses:

    

Selling, general and administrative

     276,400        266,049   

Research and development

     88,559        84,816   

Business consolidation costs

     28,310        9,429   
  

 

 

   

 

 

 

Total operating expenses

     393,269        360,294   
  

 

 

   

 

 

 

Operating income

     163,049        184,695   

Operating margin

     17.2%        19.5%   

Interest income

     747        515   

Interest expense

     (27,649     (29,237

Other expense, net

     (1,912     (2,600
  

 

 

   

 

 

 

Total other expense, net

     (28,814     (31,322
  

 

 

   

 

 

 

Income from operations before provision for income taxes

     134,235        153,373   

Income tax provision

     (7,819     (31,070
  

 

 

   

 

 

 

Net income

     126,416        122,303   

Net loss attributable to non-controlling interests

     224        51   
  

 

 

   

 

 

 

Net income attributable to controlling interest

   $ 126,640      $ 122,354   

Effective tax rate

     5.8%        20.3%   

Numerator for diluted earnings per share

   $ 126,640      $ 122,354   
  

 

 

   

 

 

 

Earnings per common share:

    

Basic earnings per share attributable to controlling interest

   $ 0.73      $ 0.69   
  

 

 

   

 

 

 

Diluted earnings per share attributable to controlling interest

   $ 0.72      $ 0.67   
  

 

 

   

 

 

 

Weighted average shares used in per share calculation:

    

Basic

     172,516        178,168   

Diluted

     175,559        181,307   


LIFE TECHNOLOGIES CORPORATION

ITEMIZED RECONCILIATION BETWEEN

GAAP AND NON-GAAP NET INCOME

 

(in thousands, except per share data)    For the three months
ended June 30, 2013
    For the three months
ended June 30, 2012
 

(unaudited)

    

GAAP net income

   $ 126,416      $ 122,303   

Non-GAAP revenue adjustments

    

Purchase accounting related adjustments

     516        278   

Historical portion of licensing settlement

     (2,774     —     
  

 

 

   

 

 

 

Total Non-GAAP revenue adjustments

     (2,258 )(1)      278 (1) 
  

 

 

   

 

 

 

Non-GAAP cost of revenues and purchased intangible adjustments

    

Purchased intangibles amortization

     70,865        75,961   

Purchase accounting related adjustments

     (2,748     —     
  

 

 

   

 

 

 

Total Non-GAAP cost of revenues and purchased intangible adjustments

     68,117 (2)      75,961 (2) 
  

 

 

   

 

 

 

Non-GAAP operating expense adjustments

    

Purchase accounting related adjustments

     1,322        923   

Business consolidation costs

     28,310        9,429   
  

 

 

   

 

 

 

Total Non-GAAP operating expense adjustments

     29,632 (3)      10,352 (3) 
  

 

 

   

 

 

 

Non-GAAP other expense adjustments

    

Other expense

     —          5   
  

 

 

   

 

 

 

Total Non-GAAP other expense adjustments

     —          5 (4) 
  

 

 

   

 

 

 

Non-GAAP income tax provision adjustments

    

Income tax adjustments

     (49,498     (35,053
  

 

 

   

 

 

 

Total Non-GAAP income tax provision adjustments

     (49,498 )(5)      (35,053 )(5) 
  

 

 

   

 

 

 

Non-GAAP Net Income

   $ 172,409      $ 173,846   

Non-GAAP loss attributable to non-controlling interest

     224 (6)      51 (6) 
  

 

 

   

 

 

 

Non-GAAP Net Income Attributable to Controlling Interest

   $ 172,633      $ 173,897   
  

 

 

   

 

 

 

Non-GAAP Numerator for diluted earnings per share

   $ 172,633      $ 173,897   
  

 

 

   

 

 

 

Non-GAAP Earnings per common share:

    

Basic earnings per share attributable to controlling interest

   $ 1.00      $ 0.98   
  

 

 

   

 

 

 

Diluted earnings per share attributable to controlling interest

   $ 0.98      $ 0.96   
  

 

 

   

 

 

 

Weighted average shares used in per share calculation:

    

Basic

     172,516        178,168   

Diluted

     175,559        181,307   

Summary of Reconciliation between GAAP and Non-GAAP Net Income

  For the three months ended June 30, 2013, Non-GAAP earnings resulted in total revenue of $943.6 million, gross profit of $622.2 million with gross margin of 65.9%, operating profit of $258.5 million with operating margin of 27.4%, and an income tax provision of $57.3 million with the Non-GAAP effective tax rate of 25.0% with the above adjustments.

 

  For the three months ended June 30, 2012, Non-GAAP earnings resulted in total revenue of $949.6 million, gross profit of $621.2 million with gross margin of 65.4%, operating profit of $271.3 million with operating margin of 28.6%, and an income tax provision of $66.1 million with the Non-GAAP effective tax rate of 27.6% with the above adjustments.

Notes

(1) Adjust for historical portion of royalty licensing settlement of $2.8 million for the three months ended June 30, 2013. Add back purchased deferred revenue of $0.5 million and $0.3 million for the three months ended June 30, 2013 and 2012, respectively.

 

(2) Add back amortization of purchased intangibles of $70.9 million and amortization of a fair value inventory write-up of $0.7 million, offset by contingent consideration revaluation of $3.4 million for the three months ended June 30, 2013. Add back amortization of purchased intangibles of $76.0 million for the three months ended June 30, 2012.

 

(3) Add back contingent consideration revaluation of $1.0 million, depreciation of purchase accounting property, plant, and equipment revaluation of $0.3 million for the three months ended June 30, 2013. Add back depreciation of purchase accounting property, plant, and equipment revaluation of $0.9 million for the three months ended June 30, 2012. Add back business consolidation costs including restructuring and integrating acquired entities, aligning acquired and existing operations through business transformation activities and costs associated with divesting entities of $28.3 million and $9.4 million for the three months ended June 30, 2013 and 2012, respectively.

 

(4) Add back other non-recurring charges for the three months ended June 30, 2012.

 

(5) Non-GAAP tax adjustment due to the exclusion of the aforementioned business combination related charges, non cash charges, and one-time costs which are not indicative of the profitability or cash flows of the Company’s ongoing or future operations. These deductions produce a GAAP only tax benefit which is added back for Non-GAAP presentation.

 

(6) Non-GAAP net loss attributable to non-controlling interest, net of tax benefit.

 

 

  The Company reports Non-GAAP results which excludes costs that are not indicative of the profitability or cash flows of the Company’s ongoing or future operations. Such costs are restructuring cost, business transformation expenses, amortization and depreciation of deferred revenue, intangibles assets, and fixed assets, and revaluation charges for inventories, contingent consideration liabilities, asset impairments, and in process research and development expenses, incurred as a result of business combinations as well as the impact from the divestiture and discontinuance of product lines. The Company also excludes noncash interest expense associated with convertible debt bifurcation and noncash charges associated with non-controlling interests. In addition, the Company excludes one-time costs including the early repayment of debt and the associated impacts, and the impact of certain settlements in order to provide a supplemental comparison of the results of operations.


LIFE TECHNOLOGIES CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)    For the six months
ended June 30, 2013
    For the six months
ended June 30, 2012
 

(unaudited)

    

Revenues

   $ 1,908,320      $ 1,888,423   

Cost of revenues

     644,639        642,041   

Purchased intangibles amortization

     143,245        148,066   
  

 

 

   

 

 

 

Gross profit

     1,120,436        1,098,316   
  

 

 

   

 

 

 

Gross margin

     58.7%        58.2%   

Operating expenses:

    

Selling, general and administrative

     547,616        519,447   

Research and development

     172,106        173,413   

Business consolidation costs

     54,998        23,696   
  

 

 

   

 

 

 

Total operating expenses

     774,720        716,556   
  

 

 

   

 

 

 

Operating income

     345,716        381,760   

Operating margin

     18.1%        20.2%   

Interest income

     1,217        1,279   

Interest expense

     (57,014     (64,975

Other expense, net

     (4,388     (8,316
  

 

 

   

 

 

 

Total other expense, net

     (60,185     (72,012
  

 

 

   

 

 

 

Income from operations before provision for income taxes

     285,531        309,748   

Income tax provision

     (38,006     (54,806
  

 

 

   

 

 

 

Net income

     247,525        254,942   

Net loss attributable to non-controlling interests

     311        51   
  

 

 

   

 

 

 

Net income attributable to controlling interest

   $ 247,836      $ 254,993   

Effective tax rate

     13.3%        17.7%   

Add back interest expense for subordinated debt, net of tax

     —          12   
  

 

 

   

 

 

 

Numerator for diluted earnings per share

   $ 247,836      $ 255,005   
  

 

 

   

 

 

 

Earnings per common share:

    

Basic earnings per share attributable to controlling interest

   $ 1.44      $ 1.43   
  

 

 

   

 

 

 

Diluted earnings per share attributable to controlling interest

   $ 1.42      $ 1.40   
  

 

 

   

 

 

 

Weighted average shares used in per share calculation:

    

Basic

     171,661        178,521   

Diluted

     175,020        182,210   


LIFE TECHNOLOGIES CORPORATION

ITEMIZED RECONCILIATION BETWEEN

GAAP AND NON-GAAP NET INCOME

 

(in thousands, except per share data)    For the six months
ended June 30, 2013
    For the six months
ended June 30, 2012
 

(unaudited)

    

GAAP net income

   $ 247,525      $ 254,942   

Non-GAAP revenue adjustments

    

Purchase accounting related adjustments

     857        642   

Charges on a discontinued product

     —          (457

Historical portion of licensing settlement

     (2,774     —     
  

 

 

   

 

 

 

Total Non-GAAP revenue adjustments

     (1,917 )(1)      185 (1) 
  

 

 

   

 

 

 

Non-GAAP cost of revenues and purchased intangible adjustments

    

Purchased intangibles amortization

     143,245        148,066   

Purchase accounting related adjustments

     (2,015     —     

Historical portion of licensing settlement

     —          (169
  

 

 

   

 

 

 

Total Non-GAAP cost of revenues and purchased intangible adjustments

     141,230 (2)      147,897 (2) 
  

 

 

   

 

 

 

Non-GAAP operating expense adjustments:

    

Purchase accounting related adjustments

     1,827        1,849   

Business consolidation costs

     54,998        23,696   

Settlement of historical portion of licensing dispute

     —          (934
  

 

 

   

 

 

 

Total Non-GAAP operating expense adjustments

     56,825 (3)      24,611 (3) 
  

 

 

   

 

 

 

Non-GAAP other expense adjustments:

    

Noncash interest expense charges

     —          5,382   

Other expense

     —          5,302   
  

 

 

   

 

 

 

Total Non-GAAP other expense adjustments

     —          10,684 (4) 
  

 

 

   

 

 

 

Non-GAAP income tax provision adjustments:

    

Income tax adjustments

     (85,193 )(5)      (83,128 )(5) 
  

 

 

   

 

 

 

Total Non-GAAP income tax provision adjustments

     (85,193     (83,128
  

 

 

   

 

 

 

Non-GAAP Net Income

   $ 358,470      $ 355,191   

Non-GAAP loss attributable to controlling interest

     311 (6)      51 (6) 
  

 

 

   

 

 

 

Non-GAAP Net Income Attributable to Controlling Interest

   $ 358,781      $ 355,242   

Add back interest expense for subordinated debt, net of tax

     —          12   

Non-GAAP Numerator for diluted earnings per share

   $ 358,781      $ 355,254   
  

 

 

   

 

 

 

Non-GAAP Earnings per common share:

    

Basic earnings per share attributable to controlling interest

   $ 2.09      $ 1.99   
  

 

 

   

 

 

 

Diluted earnings per share attributable to controlling interest

   $ 2.05      $ 1.95   
  

 

 

   

 

 

 

Weighted average shares used in per share calculation:

    

Basic

     171,661        178,521   

Diluted

     175,020        182,210   

Summary of Reconciliation between GAAP and Non-GAAP Net Income

  For the six months ended June 30, 2013, Non-GAAP earnings resulted in total revenue of $1.9 billion, gross profit of $1.3 billion with gross margin of 66.1%, operating profit of $541.9 million with operating margin of 28.4%, and an income tax provision of $123.2 million with the Non-GAAP effective tax rate of 25.6% with the above adjustments.

 

  For the six months ended June 30, 2012, Non-GAAP earnings resulted in total revenue of $1.9 billion, gross profit of $1.2 billion with gross margin of 66.0%, operating profit of $554.5 million with operating margin of 29.4%, and an income tax provision of $137.9 million with the Non-GAAP effective tax rate of 28.0% with the above adjustments.

Notes

(1) Adjust for historical portion of royalty licensing settlement of $2.8 million, and add back purchased deferred revenue of $0.8 million for the six months ended June 30, 2013. Add back purchased deferred revenue of $0.6 million and adjust for revenue related to a discontinued product of $0.5 million for the six months ended June 30, 2012.

 

(2) Add back amortization of purchased intangibles of $143.2 million and amortization of a fair value inventory write-up of $1.5 million, offset by contingent consideration revaluation of $3.5 million for the three months ended June 30, 2013. Add back amortization of purchased intangibles of $148.1 million and adjust for $0.2 million related to the historical portion of the settlement of a licensing dispute for the six months ended June 30, 2012.

 

(3) Add back contingent consideration revaluation of $1.0 million and depreciation of purchase accounting property, plant, and equipment revaluation of $0.8 million for the six months ended June 30, 2013. Add back depreciation of purchase accounting property, plant, and equipment revaluation of $1.8 million and adjust for compensation cost of $0.9 million related to the historical portion of the settlement of a licensing dispute for the three months ended June 30, 2012. Add back business consolidation costs including restructuring and integrating acquired entities, aligning acquired and existing operations through business transformation activities and costs associated with divesting entities of $55.0 million and $23.7 million for the six months ended June 30, 2013 and 2012, respectively.

 

(4) Add back charges associated with a divestiture activity of $5.3 million, charges related to non-cash interest expense for senior convertible debts of $1.7 million and the extinguishment of a line of credit facility of $3.7 million for the six months ended June 30, 2012.

 

(5) Non-GAAP tax adjustment due to the exclusion of the aforementioned business combination related charges, non cash charges, and one-time costs which are not indicative of the profitability or cash flows of the Company’s ongoing or future operations. These deductions produce a GAAP only tax benefit which is added back for Non-GAAP presentation.

 

(6) Non-GAAP net loss attributable to non-controlling interest, net of tax benefit.

 

 

  The Company reports Non-GAAP results which excludes costs that are not indicative of the profitability or cash flows of the Company’s ongoing or future operations. Such costs are restructuring cost, business transformation expenses, amortization and depreciation of deferred revenue, intangibles assets, and fixed assets, and revaluation charges for inventories, contingent consideration liabilities, asset impairments, and in process research and development expenses, incurred as a result of business combinations as well as the impact from the divestiture and discontinuance of product lines. The Company also excludes noncash interest expense associated with convertible debt bifurcation and noncash charges associated with non-controlling interests. In addition, the Company excludes one-time costs including the early repayment of debt and the associated impacts, and the impact of certain settlements in order to provide a supplemental comparison of the results of operations.

 

 

 

 

 

 

 


LIFE TECHNOLOGIES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(in thousands)    June 30,
2013
    December 31,
2012
 

ASSETS

     (unaudited)     

Current assets:

    

Cash and short-term investments

   $ 290,379      $ 276,369   

Trade accounts receivable, net of allowance for doubtful accounts

     675,725        697,228   

Inventories

     416,833        403,488   

Prepaid expenses and other current assets

     299,879        248,154   
  

 

 

   

 

 

 

Total current assets

     1,682,816        1,625,239   

 

Long-term assets

     6,800,931        7,012,826   
  

 

 

   

 

 

 

Total assets

   $ 8,483,747      $ 8,638,065   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

    

Current liabilities:

    

Current portion of long-term debt

   $ 4,208      $ 253,214   

Short-term borrowings

     143,000        100,000   

Accounts payable, accrued expenses and other current liabilities

     787,035        839,137   
  

 

 

   

 

 

 

Total current liabilities

     934,243        1,192,351   

 

Long-term debt

     2,068,224        2,060,855   

Other long-term liabilities

     660,928        731,396   

Stockholders' equity

     4,820,352        4,653,463   
  

 

 

   

 

 

 

Total liabilities and stockholders' equity

   $ 8,483,747      $ 8,638,065   
  

 

 

   

 

 

 


LIFE TECHNOLOGIES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     For the six months
ended June 30,
 
(in thousands)(unaudited)    2013     2012  

Net income

   $ 247,525      $ 254,942   

Add back amortization and share-based compensation

     188,080        197,206   

Add back depreciation

     61,681        62,005   

Balance sheet changes

     (67,091     (46,413

Other noncash adjustments

     (76,222     (107,773
  

 

 

   

 

 

 

Net cash provided by operating activities

     353,973        359,967   

Capital expenditures

     (46,366     (49,075

Proceeds from sale of assets

     36,729        328   
  

 

 

   

 

 

 

Free cash flow

     344,336        311,220   

Net cash used in investing activities

     (74,315     (61,101

Net cash used in financing activities

     (259,346     (822,918

Effect of exchange rate changes on cash

     (6,122     (5,995
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

   $ 4,553      $ (578,794