株探米国株
日本語 英語
エドガーで原本を確認する
0000097745FALSE00000977452022-10-262022-10-260000097745us-gaap:CommonStockMember2022-10-262022-10-260000097745tmo:SeniorNotes0.75Due2024Member2022-10-262022-10-260000097745tmo:SeniorNotes0.125Due2025Member2022-10-262022-10-260000097745tmo:SeniorNotes200Due2025Member2022-10-262022-10-260000097745tmo:SeniorNotes1.40Due2026Member2022-10-262022-10-260000097745tmo:A1.45SeniorNotesDue2027Member2022-10-262022-10-260000097745tmo:SeniorNotes175Due2027Member2022-10-262022-10-260000097745tmo:SeniorNotes0.500Due2028Member2022-10-262022-10-260000097745tmo:SeniorNotes1.375Due2028Member2022-10-262022-10-260000097745tmo:SeniorNotes1.95Due2029Member2022-10-262022-10-260000097745tmo:SeniorNotes0.875Due2031Member2022-10-262022-10-260000097745tmo:SeniorNotes2375Due2032Member2022-10-262022-10-260000097745tmo:SeniorNotes2.875Due2037Member2022-10-262022-10-260000097745tmo:SeniorNotes1.500Due2039Member2022-10-262022-10-260000097745tmo:SeniorNotes1.875Due2049Member2022-10-262022-10-26


UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 26, 2022

THERMO FISHER SCIENTIFIC INC.
(Exact name of Registrant as specified in its Charter)
Delaware 1-8002 04-2209186
(State of incorporation) (Commission File Number) (I.R.S. Employer Identification Number)

168 Third Avenue
Waltham, Massachusetts 02451
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (781) 622-1000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $1.00 par value TMO New York Stock Exchange
0.750% Notes due 2024 TMO 24A New York Stock Exchange
0.125% Notes due 2025 TMO 25B New York Stock Exchange
2.000% Notes due 2025 TMO 25 New York Stock Exchange
1.400% Notes due 2026 TMO 26A New York Stock Exchange
1.450% Notes due 2027 TMO 27 New York Stock Exchange
1.750% Notes due 2027 TMO 27B New York Stock Exchange
0.500% Notes due 2028 TMO 28A New York Stock Exchange
1.375% Notes due 2028 TMO 28 New York Stock Exchange
1.950% Notes due 2029 TMO 29 New York Stock Exchange
0.875% Notes due 2031 TMO 31 New York Stock Exchange
2.375% Notes due 2032 TMO 32 New York Stock Exchange
2.875% Notes due 2037 TMO 37 New York Stock Exchange
1.500% Notes due 2039 TMO 39 New York Stock Exchange
1.875% Notes due 2049 TMO 49 New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).       

Emerging growth company ☐  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐






THERMO FISHER SCIENTIFIC INC.
Item 2.02    Results of Operations and Financial Condition

On October 26, 2022, the Registrant announced its financial results for the fiscal quarter ended October 1, 2022. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Form 8-K and incorporated herein by reference.

The information contained in this report and exhibits hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934 (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.

Item 9.01    Financial Statements and Exhibits

(d)    Exhibits

99.1 Press Release dated October 26, 2022
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).


2




THERMO FISHER SCIENTIFIC INC.
SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
THERMO FISHER SCIENTIFIC INC.
Date: October 26, 2022 By: /s/ Joseph R. Holmes
Joseph R. Holmes
Vice President and Chief Accounting Officer

3
EX-99.1 2 q32022earnings8kex99_1.htm PRESS RELEASE AND EARNINGS TABLES Document


Exhibit 99.1
logo.jpg
News

FOR IMMEDIATE DISTRIBUTION
Media Contact:
Sandy Pound
Investor Contact:
Rafael Tejada
Phone: 781-622-1223 Phone: 781-622-1356
E-mail: sandy.pound@thermofisher.com E-mail: rafael.tejada@thermofisher.com




Thermo Fisher Scientific Reports Third Quarter 2022 Results


WALTHAM, Mass. (October 26, 2022) – Thermo Fisher Scientific Inc. (NYSE: TMO), the world leader in serving science, today reported its financial results for the third quarter ended October 1, 2022.

Third Quarter 2022 Highlights

•Third quarter revenue was $10.68 billion.
•Third quarter GAAP diluted earnings per share (EPS) was $3.79.
•Third quarter adjusted EPS was $5.08.

•Delivered very strong financial results in the third quarter, with 14% Core organic revenue growth and $0.44 billion of COVID-19 testing revenue.

•Launched a range of high-impact innovative new products, including the Orbitrap Ascend Tribrid mass spectrometer, which offers new capabilities for quantification and characterization of proteins while delivering high throughput and ease of use for diagnostic and drug discovery applications, as well as the Thermo Scientific Arctis Cryo-Plasma Focused Ion Beam, an automated microscope that streamlines cryo-electron tomography research and provides insights into how proteins and other molecules operate within cells. We also advanced our diagnostic offerings with the CE-IVD certification of the Oncomine Dx Express Test and Oncomine Reporter Dx software, which are designed to run on our Ion Torrent Genexus Next-Generation Sequencing System to advance precision oncology testing.

•Continued to strengthen our unique customer value proposition with two new facilities to expand our capacity and capabilities: in Chelmsford, Massachusetts, we expanded our capacity for purification resins used in the production of biologics for a number of diseases; and in Plainville, Massachusetts, we expanded our viral vector manufacturing capacity to support cell and gene therapies.

•Advanced on our environmental, social and governance priorities, signing an agreement with Enel North America to source half of our U.S. electricity needs from renewable wind power, continuing to deliver on our emissions-reduction strategy.





logo.jpg
“We delivered another quarter of excellent financial performance driven by our proven growth strategy and powered by our PPI Business System. Our strategic investments and innovative new product launches are further enhancing our unique customer value proposition and leading to continued share gain,” said Marc N. Casper, chairman, president and chief executive officer of Thermo Fisher Scientific. “We saw broad-based strength across our businesses, including our new clinical research business, which is performing very well. Customers are excited about our expanded capabilities, the integration continues to progress smoothly, and the long-term synergies remain very compelling.”

Casper added, “With a strong nine months behind us, we are on track to deliver another outstanding year.”

Third Quarter 2022

Revenue for the quarter grew 14% to $10.68 billion in 2022. Organic revenue was 1% lower; acquisitions increased revenue by 20% and currency translation decreased revenue by 5%. Core organic revenue growth was 14%. COVID-19 testing revenue was $0.44 billion.

GAAP Earnings Results

GAAP diluted EPS in the third quarter of 2022 was $3.79, versus $4.79 in the same quarter last year. GAAP operating income for the third quarter of 2022 was $1.71 billion, compared with $2.28 billion in the year-ago quarter. GAAP operating margin was 16.0%, compared with 24.4% in the third quarter of 2021.

Non-GAAP Earnings Results

Adjusted EPS in the third quarter of 2022 was $5.08, versus $5.77 in the third quarter of 2021. Adjusted operating income for the third quarter of 2022 was $2.37 billion, compared with $2.78 billion in the year-ago quarter. Adjusted operating margin was 22.2%, compared with 29.8% in the third quarter of 2021.

Annual Guidance for 2022

The company will provide updated 2022 financial guidance during its earnings conference call this morning at 8:30 a.m. Eastern Time.

Use of Non-GAAP Financial Measures

Adjusted EPS, adjusted net income, adjusted operating income, adjusted operating margin, free cash flow, organic revenue growth and Core organic revenue growth are non-GAAP measures that exclude certain items detailed after the tables that accompany this press release, under the heading “Supplemental Information Regarding Non-GAAP Financial Measures.” The reconciliations of GAAP to non-GAAP financial measures are provided in the tables that accompany this press release.

Conference Call

Thermo Fisher Scientific will hold its earnings conference call today, October 26, 2022, at 8:30 a.m. Eastern Time. To listen, dial (844) 200-6205 within the U.S. or (929) 526-1599 outside the U.S. The conference ID is 406803. You may also listen to the call live on our website, www.thermofisher.com, by clicking on “Investors.” You will find this press release, including the accompanying reconciliation of non-GAAP financial measures and related information, in that section of our website under “Financials.” An audio archive of the call will be available under “News & Events” through Friday, November 11, 2022.










logo.jpg
About Thermo Fisher Scientific

Thermo Fisher Scientific Inc. is the world leader in serving science, with annual revenue of approximately $40 billion. Our Mission is to enable our customers to make the world healthier, cleaner and safer. Whether our customers are accelerating life sciences research, solving complex analytical challenges, increasing productivity in their laboratories, improving patient health through diagnostics or the development and manufacture of life-changing therapies, we are here to support them. Our global team delivers an unrivaled combination of innovative technologies, purchasing convenience and pharmaceutical services through our industry-leading brands, including Thermo Scientific, Applied Biosystems, Invitrogen, Fisher Scientific, Unity Lab Services, Patheon and PPD. For more information, please visit www.thermofisher.com.

Safe Harbor Statement

The following constitutes a “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements that involve a number of risks and uncertainties. Important factors that could cause actual results to differ materially from those indicated by forward-looking statements include risks and uncertainties relating to: the duration and severity of the COVID-19 pandemic; the need to develop new products and adapt to significant technological change; implementation of strategies for improving growth; general economic conditions and related uncertainties; dependence on customers' capital spending policies and government funding policies; the effect of economic and political conditions and exchange rate fluctuations on international operations; use and protection of intellectual property; the effect of changes in governmental regulations; any natural disaster, public health crisis or other catastrophic event; and the effect of laws and regulations governing government contracts, as well as the possibility that expected benefits related to recent or pending acquisitions may not materialize as expected. Additional important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are set forth in our most recent annual report on Form 10-K and subsequent quarterly reports on Form 10-Q, which are on file with the SEC and available in the “Investors” section of our website under the heading “SEC Filings.” While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if estimates change and, therefore, you should not rely on these forward-looking statements as representing our views as of any date subsequent to today.


###



Condensed Consolidated Statement of Income (unaudited)
Three Months Ended
October 1, % of October 2, % of
(In millions except per share amounts) 2022 Revenues 2021 Revenues
Revenues $ 10,677  $ 9,330 
Costs and operating expenses:
Cost of revenues (a) 6,246  58.5  % 4,533  48.6  %
Selling, general and administrative expenses (b) 1,743  16.3  % 1,727  18.5  %
Amortization of acquisition-related intangible assets 594  5.6  % 423  4.6  %
Research and development expenses 351  3.3  % 351  3.8  %
Restructuring and other costs (c) 33  0.3  % 18  0.2  %
8,967  84.0  % 7,052  75.6  %
Operating income 1,710  16.0  % 2,278  24.4  %
Interest income 68 
Interest expense (173) (128)
Other income/(expense) (d) (4) 18 
Income before income taxes 1,601  2,177 
Provision for income taxes (e) (31) (271)
Equity in earnings/(losses) of unconsolidated entities (72) (3)
Net income 1,498  1,903 
Less: net income attributable to noncontrolling interests and redeemable noncontrolling interest
Net income attributable to Thermo Fisher Scientific Inc. $ 1,495  14.0  % $ 1,902  20.4  %
Earnings per share attributable to Thermo Fisher Scientific Inc.:
Basic $ 3.82  $ 4.83 
Diluted $ 3.79  $ 4.79 
Weighted average shares:
Basic 392  394 
Diluted 395  397 
Reconciliation of adjusted operating income and adjusted operating margin
GAAP operating income $ 1,710  16.0  % $ 2,278  24.4  %
Cost of revenues adjustments (a) 22  0.2  % —  0.0  %
Selling, general and administrative expenses adjustments (b) 11  0.1  % 59  0.6  %
Restructuring and other costs (c) 33  0.3  % 18  0.2  %
Amortization of acquisition-related intangible assets 594  5.6  % 423  4.6  %
Adjusted operating income (non-GAAP measure) $ 2,370  22.2  % $ 2,778  29.8  %
Reconciliation of adjusted net income
GAAP net income attributable to Thermo Fisher Scientific Inc. $ 1,495  $ 1,902 
Cost of revenues adjustments (a) 22  — 
Selling, general and administrative expenses adjustments (b) 11  59 
Restructuring and other costs (c) 33  18 
Amortization of acquisition-related intangible assets 594  423 
Other income/expense adjustments (d) 14  (5)
Provision for income taxes adjustments (e) (238) (109)
Equity in earnings/losses of unconsolidated entities 72 
Adjusted net income (non-GAAP measure) $ 2,003  $ 2,291 
Reconciliation of adjusted earnings per share
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. $ 3.79  $ 4.79 
Cost of revenues adjustments (a) 0.06  0.00 
Selling, general and administrative expenses adjustments (b) 0.03  0.15 
Restructuring and other costs (c) 0.08  0.04 
Amortization of acquisition-related intangible assets 1.50  1.06 
Other income/expense adjustments (d) 0.04  (0.01)
Provision for income taxes adjustments (e) (0.60) (0.27)
Equity in earnings/losses of unconsolidated entities 0.18  0.01 
Adjusted EPS (non-GAAP measure) $ 5.08  $ 5.77 
Reconciliation of free cash flow
GAAP net cash provided by operating activities $ 1,937  $ 2,650 
Purchases of property, plant and equipment (547) (524)
Proceeds from sale of property, plant and equipment
Free cash flow (non-GAAP measure) $ 1,394  $ 2,130 



Segment data Three Months Ended
October 1, % of October 2, % of
(In millions) 2022 Revenues 2021 Revenues
Revenues
Life Sciences Solutions $ 2,962  27.7  % $ 3,721  39.9  %
Analytical Instruments 1,621  15.2  % 1,476  15.8  %
Specialty Diagnostics 1,065  10.0  % 1,362  14.6  %
Laboratory Products and Biopharma Services 5,585  52.3  % 3,487  37.4  %
Eliminations (556) -5.2  % (716) -7.7  %
Consolidated revenues $ 10,677  100.0  % $ 9,330  100.0  %
Operating income and operating margin
Life Sciences Solutions $ 1,039  35.1  % $ 1,821  48.9  %
Analytical Instruments 386  23.8  % 264  17.8  %
Specialty Diagnostics 220  20.6  % 310  22.7  %
Laboratory Products and Biopharma Services 725  13.0  % 383  11.0  %
Subtotal reportable segments 2,370  22.2  % 2,778  29.8  %
Cost of revenues adjustments (a) (22) -0.2  % —  0.0  %
Selling, general and administrative expenses adjustments (b) (11) -0.1  % (59) -0.6  %
Restructuring and other costs (c) (33) -0.3  % (18) -0.2  %
Amortization of acquisition-related intangible assets (594) -5.6  % (423) -4.6  %
GAAP operating income $ 1,710  16.0  % $ 2,278  24.4  %
(a) Adjusted results in 2022 exclude charges for inventory write-downs associated with large-scale abandonment of product lines.
(b) Adjusted results in 2022 and 2021 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, charges/credits for changes in estimates of contingent acquisition consideration, and charges associated with product liability litigation.
(c) Adjusted results in 2022 and 2021 exclude restructuring and other costs consisting principally of severance, impairment of long-lived assets, abandoned facility, and other expenses of headcount reductions within several businesses and real estate consolidations. Adjusted results in 2021 also exclude $4 of credits for the settlement of environmental-related matters, offset in part by $3 of net charges for pre-acquisition related matters.
(d) Adjusted results in 2022 and 2021 exclude net gains/losses on investments. Adjusted results in 2022 also exclude $2 of settlement charges for pension plans. Adjusted results in 2021 also exclude $20 of amortization of bridge loan commitment fees related to a pending acquisition.
(e) Adjusted provision for income taxes in 2022 and 2021 excludes incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes and the tax impacts from audit settlements (including a $658 benefit from an audit settlement in 2022). Adjusted results in 2022 also exclude a $423 charge for the impact of deferred tax realizability assessments as a result of audit settlements.
Note:
Consolidated depreciation expense is $244 and $205 in 2022 and 2021, respectively.


Organic and Core organic revenue growth Three months ended
October 1, 2022
Revenue growth 14  %
Acquisitions 20  %
Currency translation -5  %
Organic revenue growth -1  %
COVID-19 testing revenue -14  %
Contribution of PPD to Core organic revenue growth (a) %
Core organic revenue growth 14  %
(a) Adjustment to include the contribution of PPD to Core organic revenue growth as though the acquisition had occurred on January 1, 2021.
Note:
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release.



Condensed Consolidated Statement of Income (unaudited)
Nine months ended
October 1, % of October 2, % of
(In millions except per share amounts) 2022 Revenues 2021 Revenues
Revenues $ 33,465  $ 28,509 
Costs and operating expenses:
Cost of revenues (a) 18,700  55.9  % 13,675  48.0  %
Selling, general and administrative expenses (b) 5,291  15.8  % 4,884  17.1  %
Amortization of acquisition-related intangible assets 1,803  5.4  % 1,295  4.6  %
Research and development expenses 1,080  3.2  % 1,014  3.6  %
Restructuring and other costs (c) 59  0.2  % 151  0.5  %
26,933  80.5  % 21,019  73.7  %
Operating income 6,532  19.5  % 7,490  26.3  %
Interest income 122  32 
Interest expense (457) (375)
Other income/(expense) (d) (139) (168)
Income before income taxes 6,058  6,979 
Provision for income taxes (e) (530) (906)
Equity in earnings/(losses) of unconsolidated entities (142) (4)
Net income 5,386  6,069 
Less: net income attributable to noncontrolling interests and redeemable noncontrolling interest 12 
Net income attributable to Thermo Fisher Scientific Inc. $ 5,374  16.1  % $ 6,067  21.3  %
Earnings per share attributable to Thermo Fisher Scientific Inc.:
Basic $ 13.72  $ 15.41 
Diluted $ 13.62  $ 15.29 
Weighted average shares:
Basic 392  394 
Diluted 395  397 
Reconciliation of adjusted operating income and adjusted operating margin
GAAP operating income $ 6,532  19.5  % $ 7,490  26.3  %
Cost of revenues adjustments (a) 41  0.1  % 0.0  %
Selling, general and administrative expenses adjustments (b) (10) 0.0  % 33  0.1  %
Restructuring and other costs (c) 59  0.2  % 151  0.5  %
Amortization of acquisition-related intangible assets 1,803  5.4  % 1,295  4.6  %
Adjusted operating income (non-GAAP measure) $ 8,425  25.2  % $ 8,977  31.5  %
Reconciliation of adjusted net income
GAAP net income attributable to Thermo Fisher Scientific Inc. $ 5,374  $ 6,067 
Cost of revenues adjustments (a) 41 
Selling, general and administrative expenses adjustments (b) (10) 33 
Restructuring and other costs (c) 59  151 
Amortization of acquisition-related intangible assets 1,803  1,295 
Other income/expense adjustments (d) 163  200 
Provision for income taxes adjustments (e) (534) (381)
Equity in earnings/losses of unconsolidated entities 142 
Adjusted net income (non-GAAP measure) $ 7,038  $ 7,377 
Reconciliation of adjusted earnings per share
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. $ 13.62  $ 15.29 
Cost of revenues adjustments (a) 0.11  0.02 
Selling, general and administrative expenses adjustments (b) (0.02) 0.08 
Restructuring and other costs (c) 0.15  0.38 
Amortization of acquisition-related intangible assets 4.56  3.26 
Other income/expense adjustments (d) 0.41  0.50 
Provision for income taxes adjustments (e) (1.35) (0.96)
Equity in earnings/losses of unconsolidated entities 0.36  0.01 
Adjusted EPS (non-GAAP measure) $ 17.84  $ 18.58 
Reconciliation of free cash flow
GAAP net cash provided by operating activities $ 5,667  $ 6,855 
Purchases of property, plant and equipment (1,693) (1,692)
Proceeds from sale of property, plant and equipment 18 
Free cash flow (non-GAAP measure) $ 3,992  $ 5,172 



Segment data Nine months ended
October 1, % of October 2, % of
(In millions) 2022 Revenues 2021 Revenues
Revenues
Life Sciences Solutions $ 10,485  31.3  % $ 11,481  40.3  %
Analytical Instruments 4,746  14.2  % 4,344  15.2  %
Specialty Diagnostics 3,648  10.9  % 4,212  14.8  %
Laboratory Products and Biopharma Services 16,564  49.5  % 10,667  37.4  %
Eliminations (1,978) -5.9  % (2,195) -7.7  %
Consolidated revenues $ 33,465  100.0  % $ 28,509  100.0  %
Operating income and operating margin
Life Sciences Solutions $ 4,542  43.3  % $ 5,818  50.7  %
Analytical Instruments 1,031  21.7  % 816  18.8  %
Specialty Diagnostics 816  22.4  % 983  23.3  %
Laboratory Products and Biopharma Services 2,036  12.3  % 1,360  12.8  %
Subtotal reportable segments 8,425  25.2  % 8,977  31.5  %
Cost of revenues adjustments (a) (41) -0.1  % (8) 0.0  %
Selling, general and administrative expenses adjustments (b) 10  0.0  % (33) -0.1  %
Restructuring and other costs (c) (59) -0.2  % (151) -0.5  %
Amortization of acquisition-related intangible assets (1,803) -5.4  % (1,295) -4.6  %
GAAP operating income $ 6,532  19.5  % $ 7,490  26.3  %
(a) Adjusted results in 2022 and 2021 exclude charges for the sale of inventories revalued at the date of acquisition. Adjusted results in 2022 also exclude $22 of inventory write-downs associated with large-scale abandonment of product lines.
(b) Adjusted results in 2022 and 2021 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, charges/credits for changes in estimates of contingent acquisition consideration, and charges associated with product liability litigation.
(c) Adjusted results in 2022 and 2021 exclude restructuring and other costs consisting principally of severance, impairment of long-lived assets, abandoned facility and other expenses of headcount reductions within several businesses and real estate consolidations. Adjusted results in 2021 also exclude $110 of charges for impairment of acquired technology; $13 of charges for compensation due to employees at recently acquired businesses at the date of acquisition; $3 of net charges for pre-acquisition related matters; offset in part by $4 of credits for the settlement of environmental-related matters.
(d) Adjusted results in 2022 and 2021 exclude net gains/losses on investments and losses on the early extinguishment of debt. Adjusted results in 2022 also exclude $2 of settlement charges for pension plans. Adjusted results in 2021 also exclude $26 of charges for amortization of bridge loan commitment fees related to a pending acquisition.
(e) Adjusted provision for income taxes in 2022 and 2021 excludes incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes and the tax impacts from audit settlements (including a $658 benefit from an audit settlement in 2022). Adjusted results in 2022 also exclude a $423 charge for the impact of deferred tax realizability assessments as a result of audit settlements.
Notes:
Consolidated depreciation expense is $730 and $614 in 2022 and 2021, respectively.
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release.




Condensed Consolidated Balance Sheet (unaudited)
October 1, December 31,
(In millions) 2022 2021
Assets
Current assets:
Cash and cash equivalents $ 2,919  $ 4,477 
Accounts receivable, net 7,671  7,977 
Inventories 5,722  5,051 
Other current assets 2,987  2,608 
Total current assets 19,299  20,113 
Property, plant and equipment, net 8,628  8,333 
Acquisition-related intangible assets, net 17,813  20,113 
Other assets 4,308  4,640 
Goodwill 40,488  41,924 
Total assets $ 90,536  $ 95,123 
Liabilities, redeemable noncontrolling interest and equity
Current liabilities:
Short-term obligations and current maturities of long-term obligations $ 1,010  $ 2,537 
Other current liabilities 10,108  10,899 
Total current liabilities 11,118  13,436 
Other long-term liabilities 7,541  8,377 
Long-term obligations 28,150  32,333 
Redeemable noncontrolling interest 119  122 
Total equity 43,608  40,855 
Total liabilities, redeemable noncontrolling interest and equity $ 90,536  $ 95,123 




Condensed Consolidated Statement of Cash Flows (unaudited)
Nine months ended
October 1, October 2,
(In millions) 2022 2021
Operating activities
Net income $ 5,386  $ 6,069 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 2,533  1,909 
Change in deferred income taxes (862) (455)
Other non-cash expenses, net 701  542 
Changes in assets and liabilities, excluding the effects of acquisitions (2,091) (1,210)
Net cash provided by operating activities 5,667  6,855 
Investing activities
Acquisitions, net of cash acquired (39) (1,519)
Purchases of property, plant and equipment (1,693) (1,692)
Proceeds from sale of property, plant and equipment 18 
Other investing activities, net 80  (38)
Net cash used in investing activities (1,634) (3,240)
Financing activities
Net proceeds from issuance of debt —  3,122 
Repayment of debt (375) (2,803)
Net proceeds from issuance of commercial paper 1,231  — 
Repayment of commercial paper (3,690) — 
Purchases of company common stock (2,000) (2,000)
Dividends paid (338) (292)
Net proceeds from issuance of company common stock under employee stock plans 57  101 
Other financing activities, net (86) (14)
Net cash used in financing activities (5,201) (1,886)
Exchange rate effect on cash (389) (17)
(Decrease) increase in cash, cash equivalents and restricted cash (1,557) 1,712 
Cash, cash equivalents and restricted cash at beginning of period 4,491  10,336 
Cash, cash equivalents and restricted cash at end of period $ 2,934  $ 12,048 
Free cash flow (non-GAAP measure) $ 3,992  $ 5,172 
Note:
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release.




Supplemental Information Regarding Non-GAAP Financial Measures

In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use certain non-GAAP financial measures such as organic revenue growth, which is reported revenue growth, excluding the impacts of revenues from acquired businesses and the effects of currency translation. We also report Core organic revenue growth, which is reported revenue growth including the impact of PPD revenue, excluding the impacts of COVID-19 testing revenue, and excluding the impacts of acquisitions other than PPD and currency translation. We calculate period-to-period Core organic revenue growth by adding to the baseline period PPD’s pre-acquisition revenues from such period. We report these measures because Thermo Fisher management believes that in order to understand the company’s short-term and long-term financial trends, investors may wish to consider the impact of acquisitions, foreign currency translation and/or COVID-19 testing on revenues. In particular, given PPD’s significance relative to our existing businesses, management believes it is appropriate to also present information on a basis that includes PPD pre-acquisition revenues in order to demonstrate the impact PPD has on our current growth profile. Core organic revenue growth amounts are not necessarily indicative of the combined results of operations that would have been realized had the PPD acquisition occurred on January 1, 2021. Thermo Fisher management uses these measures to forecast and evaluate the operational performance of the company as well as to compare revenues of current periods to prior periods.

We report adjusted operating income, adjusted operating income margin, adjusted net income, and adjusted EPS. We believe that the use of these non-GAAP financial measures, in addition to GAAP financial measures, helps investors to gain a better understanding of our core operating results and future prospects, consistent with how management measures and forecasts the company’s core operating performance, especially when comparing such results to previous periods, forecasts, and to the performance of our competitors. Such measures are also used by management in their financial and operating decision-making and for compensation purposes. To calculate these measures we exclude, as applicable:

•Certain acquisition-related costs, including charges for the sale of inventories revalued at the date of acquisition, significant transaction/acquisition-related costs, including changes in estimates of contingent acquisition-related consideration, and other costs associated with obtaining short-term financing commitments for pending/recent acquisitions. We exclude these costs because we do not believe they are indicative of our normal operating costs.

•Costs/income associated with restructuring activities and large-scale abandonments of product lines, such as reducing overhead and consolidating facilities. We exclude these costs because we believe that the costs related to restructuring activities are not indicative of our normal operating costs.

•Equity in earnings/losses of unconsolidated entities; impairments of long-lived assets; and certain other gains and losses that are either isolated or cannot be expected to occur again with any predictability, including gains/losses on investments, the sale of businesses, product lines, and real estate, significant litigation-related matters, curtailments/settlements of pension plans, and the early retirement of debt. We exclude these items because they are outside of our normal operations and/or, in certain cases, are difficult to forecast accurately for future periods.

•The expense associated with the amortization of acquisition-related intangible assets because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have lives of up to 20 years. Exclusion of the amortization expense allows comparisons of operating results that are consistent over time for both our newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies.

•The tax impacts of the above items and the impact of significant tax audits or events (such as changes in deferred taxes from enacted tax rate/law changes), the latter of which we exclude because they are outside of our normal operations and difficult to forecast accurately for future periods.

We report free cash flow, which is operating cash flow excluding net capital expenditures, to provide a view of the continuing operations’ ability to generate cash for use in acquisitions and other investing and financing activities. The company also uses this measure as an indication of the strength of the company. Free cash flow is not a measure of cash available for discretionary expenditures since we have certain non-discretionary obligations such as debt service that are not deducted from the measure.

Thermo Fisher Scientific does not provide GAAP financial measures on a forward-looking basis because we are unable to predict with reasonable certainty and without unreasonable effort items such as the timing and amount of future restructuring actions and acquisition-related charges as well as gains or losses from sales of real estate and businesses, the early retirement of debt and the outcome of legal proceedings. The timing and amount of these items are uncertain and could be material to Thermo Fisher Scientific’s results computed in accordance with GAAP.

The non-GAAP financial measures of Thermo Fisher Scientific’s results of operations and cash flows included in this press release are not meant to be considered superior to or a substitute for Thermo Fisher Scientific’s results of operations prepared in accordance with GAAP. Reconciliations of such non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the tables above.