BILLERICA, Mass.--(BUSINESS WIRE)--
Bruker Corporation (NASDAQ: BRKR) today reported financial results for
its fourth quarter and full year ended December 31, 2014.
Bruker’s revenues for the fourth quarter of 2014 were $508.0 million, a
decline of 8.0 percent compared to the fourth quarter of 2013. Excluding
a 1.3 percent net negative effect from acquisitions & divestitures, and
a 6.2 percent negative effect from changes in foreign exchange rates,
Bruker reported a year-over-year organic revenue decline of 0.5 percent
in the fourth quarter of 2014.
Bruker reported fourth quarter 2014 GAAP operating income of $44.5
million, compared to $61.0 million in the fourth quarter of 2013. Fourth
quarter 2014 GAAP earnings per diluted share (EPS) were $0.15, compared
to EPS of $0.21 in the fourth quarter of 2013.
On a non-GAAP basis, Bruker reported fourth quarter 2014 operating
income of $63.7 million, compared to $81.3 million in the fourth quarter
of 2013. Fourth quarter 2014 non-GAAP EPS were $0.30, compared to $0.31
in the fourth quarter of 2013. A reconciliation of GAAP to non-GAAP
financial measures is provided in the Company’s financial tables
accompanying this press release.
For the full year 2014, Bruker’s revenues declined 1.7 percent to $1.81
billion, compared to $1.84 billion for the full year 2013. Excluding a
0.1 percent net positive effect from acquisitions & divestitures, and a
1.4 percent negative effect from changes in foreign exchange rates,
Bruker reported a year-over-year organic revenue decline of 0.4 percent
for the full year 2014.
Bruker reported GAAP operating income of $105.4 million for the full
year 2014, compared to $148.2 million in 2013. The Company’s GAAP EPS
for 2014 were $0.33, compared to $0.48 for 2013.
On a non-GAAP basis, Bruker reported operating income of $184.4 million
for the full year 2014, compared to $205.5 million for 2013. Non-GAAP
EPS for 2014 were $0.75, compared to $0.77 for 2013.
“Our fourth quarter performance was in-line with our expectations. We
experienced soft demand in our Nuclear Magnetic Resonance and X-Ray
businesses for most of 2014, and changes in foreign exchange rates
continued to negatively impact our revenues and earnings,” said Frank
Laukien, President and CEO of Bruker. “In the second half of 2014, we
implemented programs to improve our financial performance, including the
divestitures of two Chemical & Applied Markets (CAM) division product
lines, the transfer of the remaining CAM product lines into the
Daltonics division, and the closure of CAM’s Fremont, California
manufacturing site.
“Looking ahead, we are further expanding our operational initiatives in
2015, with a focus on optimizing the cost structure and manufacturing
footprint of our Bruker BioSpin Group. While we expect that currency
will continue to negatively affect our revenues and earnings, we believe
that we can increase our full year 2015 operating margin as a result of
the initiatives that we have executed over the last two years.”
Bruker will provide a 2015 revenue and earnings outlook on its
conference call scheduled at 4:45 p.m. ET today.
“Over the past year, we have strengthened Bruker’s foundation by
improving key business processes, implementing new systems, and building
new organizational and functional capabilities,” said Charles Wagner,
Chief Financial Officer of Bruker. “Although market weakness and
currency headwinds have hampered our ability to translate this progress
into improved financial performance, we remain convinced that we are
taking the right actions to achieve operational and commercial
excellence, to expand our margins, and to drive long-term value for our
stakeholders.”
Quarterly Earnings Call
Bruker will host a conference call and webcast to discuss its financial
results, business outlook, and related corporate and financial matters
at 4:45 p.m. Eastern Standard Time today. To listen to the webcast,
investors can go to http://ir.bruker.com
and click on the “Events & Presentations” hyperlink. A slide
presentation that will be referenced during the webcast will be posted
to the Company’s website shortly before the webcast begins. Investors
can also listen to the earnings webcast via telephone by dialing
1-877-270-2148 or +1-412-902-6510, and referencing “Bruker’s Fourth
Quarter 2014 Earnings Conference Call”. A telephone replay of the
conference call will be available by dialing 1-877-344-7529
or +1-412-317-0088 and entering conference number: 10059457. The replay
will be available beginning one hour after the end of the conference
through February 27, 2015.
About Bruker Corporation
For more than 50 years, Bruker has enabled scientists to make
breakthrough discoveries and develop new applications that improve the
quality of human life. Bruker’s high-performance scientific research
instruments and high-value analytical solutions enable scientists to
explore life and materials at molecular, cellular and microscopic levels.
In close cooperation with our customers, Bruker is enabling innovation,
productivity and customer success in life science molecular research, in
applied and pharma applications, in microscopy, nano-analysis and
industrial applications, as well as in cell biology, preclinical
imaging, clinical research, microbiology and molecular diagnostics. For
more information, please visit: http://www.bruker.com.
Use of Non-GAAP Financial Measures
The non-GAAP financial measures used by Bruker Corporation in this press
release are non-GAAP gross profit; non-GAAP gross profit margin;
non-GAAP operating income; non-GAAP operating margin; non-GAAP interest
and other income (expense) net; non-GAAP profit before tax; non-GAAP tax
rate; non-GAAP net income; non-GAAP earnings per share; and free cash
flow. These non-GAAP measures exclude costs related to restructuring
costs, acquisition and related integration expenses, amortization of
acquired intangible assets and other costs that are non-recurring in
nature. There are limitations in using non-GAAP financial measures as
they are not prepared in accordance with U.S. generally accepted
accounting principles and may be different from non-GAAP financial
measures used by other companies.
We believe that the non-GAAP financial measures provide useful and
supplementary information to investors regarding our quarterly and
annual performance. It is our belief that these non-GAAP financial
measures are particularly important as Bruker implements restructuring
initiatives to expand operating margins. The financial impact of these
activities, particularly restructuring activities, can be large and may
adversely affect the comparability of our results from period-to-period.
We define free cash flow as net cash provided by operating activities
less additions to property, plant, and equipment. We believe free cash
flow is a useful measure to evaluate our business as it indicates the
amount of cash generated after additions to property, plant, and
equipment that is available for, among other things, strategic
acquisitions, investments in our business, and repayment of debt.
We regularly use non-GAAP financial measures internally to understand,
manage, and evaluate our business results and make operating decisions.
We also measure our employees and compensate them, in part, based on
such non-GAAP measures. For the same reasons, we also use this
information for our forecasting activities.
Non-GAAP financial measures should not be considered as a substitute
for, or superior to, measures of financial performance prepared in
accordance with GAAP. The non-GAAP financial measures are meant to
supplement, and to be viewed in conjunction with, GAAP financial
measures. They are limited in value because they exclude charges that
have a material effect on our reported results and, therefore, should
not be relied upon as the sole financial measures to evaluate our
financial results. Investors are encouraged to review the reconciliation
of the financial measures to their most directly comparable GAAP
financial measures as provided in the tables accompanying this press
release.
Forward Looking Statements
Any statements contained in this press release that do not describe
historical facts may constitute forward-looking statements as that term
is defined in the Private Securities Litigation Reform Act of 1995. Any
forward-looking statements contained herein are based on current
expectations, but are subject to risks and uncertainties that could
cause actual results to differ materially from those projected,
including, but not limited to, risks and uncertainties relating to
adverse changes in conditions in the global economy and volatility in
the capital markets, the integration of businesses we have acquired or
may acquire in the future, our ability to successfully implement our
restructuring initiatives, changing technologies, product development
and market acceptance of our products, the cost and pricing of our
products, manufacturing, competition, dependence on collaborative
partners and key suppliers, capital spending and government funding
policies, changes in governmental regulations, realization of
anticipated benefits from economic stimulus programs, intellectual
property rights, litigation, exposure to foreign currency fluctuations
and other risk factors discussed from time to time in our filings with
the Securities and Exchange Commission. These and other factors are
identified and described in more detail in our filings with the SEC,
including, without limitation, our annual report on Form 10-K for the
year ended December 31, 2013 and our quarterly report on Form 10-Q for
the period ended September 30, 2014. We expressly disclaim any intent or
obligation to update these forward-looking statements other than as
required by law.
-tables follow-
|
|
|
|
|
|
|
|
|
|
Bruker Corporation
|
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
319.5
|
|
|
$
|
438.7
|
Short-term investments
|
|
|
|
|
|
178.0
|
|
|
|
-
|
Accounts receivable, net
|
|
|
|
|
|
293.2
|
|
|
|
307.6
|
Inventories
|
|
|
|
|
|
477.4
|
|
|
|
589.8
|
Other current assets
|
|
|
|
|
|
98.2
|
|
|
|
95.8
|
Total current assets
|
|
|
|
|
|
1,366.3
|
|
|
|
1,431.9
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
249.9
|
|
|
|
299.5
|
Intangible and other long-term assets
|
|
|
|
|
|
248.6
|
|
|
|
256.9
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
$
|
1,864.8
|
|
|
$
|
1,988.3
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
|
$
|
0.8
|
|
|
$
|
0.7
|
Accounts payable
|
|
|
|
|
|
76.0
|
|
|
|
74.8
|
Customer advances
|
|
|
|
|
|
189.5
|
|
|
|
258.6
|
Other current liabilities
|
|
|
|
|
|
316.4
|
|
|
|
314.5
|
Total current liabilities
|
|
|
|
|
|
582.7
|
|
|
|
648.6
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
354.2
|
|
|
|
354.3
|
Other long-term liabilities
|
|
|
|
|
|
156.2
|
|
|
|
135.2
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity
|
|
|
|
|
|
771.7
|
|
|
|
850.2
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
|
|
|
$
|
1,864.8
|
|
|
$
|
1,988.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruker Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
(in millions, except per share amounts)
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
$
|
508.0
|
|
|
$
|
552.1
|
|
|
|
$
|
1,808.9
|
|
|
$
|
1,839.4
|
|
Cost of revenues
|
|
|
|
|
|
292.2
|
|
|
|
316.2
|
|
|
|
|
1,045.6
|
|
|
|
1,034.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
215.8
|
|
|
|
235.9
|
|
|
|
|
763.3
|
|
|
|
805.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
|
|
118.5
|
|
|
|
118.3
|
|
|
|
|
451.0
|
|
|
|
437.9
|
|
Research and development
|
|
|
|
|
|
41.6
|
|
|
|
49.1
|
|
|
|
|
174.2
|
|
|
|
190.5
|
|
Impairment of assets
|
|
|
|
|
|
4.6
|
|
|
|
-
|
|
|
|
|
11.5
|
|
|
|
-
|
|
Other charges, net
|
|
|
|
|
|
6.6
|
|
|
|
7.5
|
|
|
|
|
21.2
|
|
|
|
28.6
|
|
Total operating expenses
|
|
|
|
|
|
171.3
|
|
|
|
174.9
|
|
|
|
|
657.9
|
|
|
|
657.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
44.5
|
|
|
|
61.0
|
|
|
|
|
105.4
|
|
|
|
148.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net
|
|
|
|
|
|
(1.0
|
)
|
|
|
(7.2
|
)
|
|
|
|
(4.1
|
)
|
|
|
(23.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and noncontrolling
|
|
|
|
|
|
|
|
|
|
|
|
|
interest in consolidated subsidiaries
|
|
|
|
|
|
43.5
|
|
|
|
53.8
|
|
|
|
|
101.3
|
|
|
|
124.6
|
|
Income tax provision
|
|
|
|
|
|
17.0
|
|
|
|
17.9
|
|
|
|
|
41.7
|
|
|
|
42.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net income
|
|
|
|
|
|
26.5
|
|
|
|
35.9
|
|
|
|
|
59.6
|
|
|
|
81.8
|
|
Net income attributable to noncontrolling
|
|
|
|
|
|
|
|
|
|
|
|
|
interests in consolidated subsidiaries
|
|
|
|
|
|
0.4
|
|
|
|
0.7
|
|
|
|
|
2.9
|
|
|
|
1.7
|
|
Net income attributable to Bruker Corporation
|
|
|
|
|
$
|
26.1
|
|
|
$
|
35.2
|
|
|
|
$
|
56.7
|
|
|
$
|
80.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share attributable to
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruker Corporation shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.16
|
|
|
$
|
0.21
|
|
|
|
$
|
0.34
|
|
|
$
|
0.48
|
|
Diluted
|
|
|
|
|
$
|
0.15
|
|
|
$
|
0.21
|
|
|
|
$
|
0.33
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
168.2
|
|
|
|
167.2
|
|
|
|
|
167.8
|
|
|
|
166.5
|
|
Diluted
|
|
|
|
|
|
169.6
|
|
|
|
169.0
|
|
|
|
|
169.5
|
|
|
|
168.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruker Corporation
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
2013
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net income
|
|
|
|
|
$
|
26.5
|
|
|
$
|
35.9
|
|
|
|
$
|
59.6
|
|
|
$
|
81.8
|
|
Adjustments to reconcile consolidated net income to cash flows
|
|
|
|
|
|
|
|
|
|
|
|
|
from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
12.1
|
|
|
|
15.9
|
|
|
|
|
59.7
|
|
|
|
61.3
|
|
Write-down of demonstration inventories to net realizable value
|
|
|
|
|
|
5.6
|
|
|
|
8.7
|
|
|
|
|
28.2
|
|
|
|
32.7
|
|
Impairment of assets
|
|
|
|
|
|
4.6
|
|
|
|
-
|
|
|
|
|
11.5
|
|
|
|
-
|
|
Stock-based compensation expense
|
|
|
|
|
|
2.3
|
|
|
|
1.8
|
|
|
|
|
9.4
|
|
|
|
6.6
|
|
Deferred income taxes
|
|
|
|
|
|
(9.2
|
)
|
|
|
15.5
|
|
|
|
|
(9.2
|
)
|
|
|
7.4
|
|
Gain on disposal of product line
|
|
|
|
|
|
0.7
|
|
|
|
-
|
|
|
|
|
(8.3
|
)
|
|
|
(0.9
|
)
|
Other non-cash expenses, net
|
|
|
|
|
|
(1.5
|
)
|
|
|
0.9
|
|
|
|
|
2.7
|
|
|
|
2.1
|
|
Changes in operating assets and liabilities, net of acquisitions and
divestitures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
(36.0
|
)
|
|
|
(9.6
|
)
|
|
|
|
(14.5
|
)
|
|
|
(19.3
|
)
|
Inventories
|
|
|
|
|
|
51.5
|
|
|
|
40.6
|
|
|
|
|
4.6
|
|
|
|
5.7
|
|
Accounts payable and accrued expenses
|
|
|
|
|
|
(15.7
|
)
|
|
|
1.3
|
|
|
|
|
9.0
|
|
|
|
7.0
|
|
Income taxes payable, net
|
|
|
|
|
|
20.4
|
|
|
|
(1.1
|
)
|
|
|
|
5.6
|
|
|
|
(28.7
|
)
|
Deferred revenue
|
|
|
|
|
|
10.7
|
|
|
|
3.3
|
|
|
|
|
12.9
|
|
|
|
4.6
|
|
Customer advances
|
|
|
|
|
|
(13.1
|
)
|
|
|
6.8
|
|
|
|
|
(48.2
|
)
|
|
|
(12.1
|
)
|
Other changes in operating assets and liabilities, net
|
|
|
|
|
|
10.4
|
|
|
|
11.4
|
|
|
|
|
(8.7
|
)
|
|
|
(3.2
|
)
|
Net cash provided by operating activities
|
|
|
|
|
|
69.3
|
|
|
|
131.4
|
|
|
|
|
114.3
|
|
|
|
145.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of short-term investments
|
|
|
|
|
|
(90.8
|
)
|
|
|
-
|
|
|
|
|
(211.6
|
)
|
|
|
-
|
|
Maturity of short-term investments
|
|
|
|
|
|
19.0
|
|
|
|
-
|
|
|
|
|
19.0
|
|
|
|
Cash paid for acquisitions, net of cash acquired
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(3.9
|
)
|
|
|
(11.6
|
)
|
Proceeds from disposal of product line
|
|
|
|
|
|
12.5
|
|
|
|
-
|
|
|
|
|
25.3
|
|
|
|
0.5
|
|
Purchases of property, plant and equipment
|
|
|
|
|
|
(7.1
|
)
|
|
|
(9.0
|
)
|
|
|
|
(33.8
|
)
|
|
|
(50.3
|
)
|
Proceeds from sales of property, plant and equipment
|
|
|
|
|
|
0.2
|
|
|
|
0.6
|
|
|
|
|
3.1
|
|
|
|
1.4
|
|
Net cash used in investing activities
|
|
|
|
|
|
(66.2
|
)
|
|
|
(8.4
|
)
|
|
|
|
(201.9
|
)
|
|
|
(60.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from revolving lines of credit
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
19.5
|
|
Repayment of other debt, net
|
|
|
|
|
|
(0.1
|
)
|
|
|
(0.8
|
)
|
|
|
|
(0.8
|
)
|
|
|
(1.6
|
)
|
Proceeds from issuance of common stock, net
|
|
|
|
|
|
0.6
|
|
|
|
0.2
|
|
|
|
|
7.9
|
|
|
|
8.2
|
|
Changes in restricted cash
|
|
|
|
|
|
-
|
|
|
|
2.3
|
|
|
|
|
0.7
|
|
|
|
1.0
|
|
Cash payments to noncontrolling interest
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(1.1
|
)
|
|
|
(0.6
|
)
|
Net cash provided by financing activities
|
|
|
|
|
|
0.5
|
|
|
|
1.7
|
|
|
|
|
6.7
|
|
|
|
26.5
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
|
(13.3
|
)
|
|
|
7.2
|
|
|
|
|
(38.3
|
)
|
|
|
16.6
|
|
Net change in cash and cash equivalents
|
|
|
|
|
|
(9.7
|
)
|
|
|
131.9
|
|
|
|
|
(119.2
|
)
|
|
|
128.1
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
329.2
|
|
|
|
306.8
|
|
|
|
|
438.7
|
|
|
|
310.6
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
$
|
319.5
|
|
|
$
|
438.7
|
|
|
|
$
|
319.5
|
|
|
$
|
438.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruker Corporation
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES*
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended December 31,
|
|
|
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
2013
|
|
Reconciliation of Non-GAAP Operating Income, Non-GAAP Profit
Before Tax, Non-GAAP Net Income, and Non-GAAP EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income
|
|
|
|
|
$
|
44.5
|
|
|
$
|
61.0
|
|
|
|
$
|
105.4
|
|
|
$
|
148.2
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring Costs
|
|
|
|
|
|
6.8
|
|
|
|
11.7
|
|
|
|
|
36.1
|
|
|
|
25.3
|
|
Acquisition-Related Costs
|
|
|
|
|
|
1.0
|
|
|
|
2.3
|
|
|
|
|
4.0
|
|
|
|
4.5
|
|
Purchased Intangible Amortization
|
|
|
|
|
|
5.1
|
|
|
|
5.4
|
|
|
|
|
20.2
|
|
|
|
20.7
|
|
Other Costs
|
|
|
|
|
|
6.3
|
|
|
|
0.9
|
|
|
|
|
18.7
|
|
|
|
6.8
|
|
Total Non-GAAP Adjustments:
|
|
|
|
|
$
|
19.2
|
|
|
$
|
20.3
|
|
|
|
$
|
79.0
|
|
|
$
|
57.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income
|
|
|
|
|
$
|
63.7
|
|
|
$
|
81.3
|
|
|
|
$
|
184.4
|
|
|
$
|
205.5
|
|
Non-GAAP Operating Margin
|
|
|
|
|
|
12.5
|
%
|
|
|
14.7
|
%
|
|
|
|
10.2
|
%
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Interest & Other Income (Expense), net
|
|
|
|
|
|
(0.3
|
)
|
|
|
(7.2
|
)
|
|
|
|
(10.0
|
)
|
|
|
(26.0
|
)
|
Non-GAAP Profit Before Tax
|
|
|
|
|
|
63.4
|
|
|
|
74.1
|
|
|
|
|
174.4
|
|
|
|
179.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Income Tax Provision
|
|
|
|
|
|
(12.7
|
)
|
|
|
(21.2
|
)
|
|
|
|
(43.8
|
)
|
|
|
(48.5
|
)
|
Non-GAAP Tax Rate
|
|
|
|
|
|
20.0
|
%
|
|
|
28.6
|
%
|
|
|
|
25.1
|
%
|
|
|
27.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority Interest
|
|
|
|
|
|
(0.4
|
)
|
|
|
(0.7
|
)
|
|
|
|
(2.9
|
)
|
|
|
(1.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income Attributable to Bruker
|
|
|
|
|
|
50.3
|
|
|
|
52.2
|
|
|
|
|
127.7
|
|
|
|
129.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding (Diluted)
|
|
|
|
|
|
169.6
|
|
|
|
169.0
|
|
|
|
|
169.5
|
|
|
|
168.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Earnings Per Share
|
|
|
|
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
|
$
|
0.75
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP and Non-GAAP Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit
|
|
|
|
|
$
|
215.8
|
|
|
$
|
235.9
|
|
|
|
$
|
763.3
|
|
|
$
|
805.2
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring Costs
|
|
|
|
|
|
2.7
|
|
|
|
7.1
|
|
|
|
|
25.0
|
|
|
|
7.1
|
|
Acquisition-Related Costs
|
|
|
|
|
|
0.2
|
|
|
|
0.3
|
|
|
|
|
1.1
|
|
|
|
0.9
|
|
Purchased Intangible Amortization
|
|
|
|
|
|
4.5
|
|
|
|
5.0
|
|
|
|
|
18.3
|
|
|
|
19.3
|
|
Total Non-GAAP Adjustments:
|
|
|
|
|
|
7.4
|
|
|
|
12.4
|
|
|
|
|
44.4
|
|
|
|
27.3
|
|
Non-GAAP Gross Profit
|
|
|
|
|
$
|
223.2
|
|
|
$
|
248.3
|
|
|
|
$
|
807.7
|
|
|
$
|
832.5
|
|
Non-GAAP Gross Margin
|
|
|
|
|
|
43.9
|
%
|
|
|
45.0
|
%
|
|
|
|
44.7
|
%
|
|
|
45.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP and Non-GAAP Interest & Other Income
(Expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Interest & Other Income (Expense), net
|
|
|
|
|
$
|
(1.0
|
)
|
|
$
|
(7.2
|
)
|
|
|
$
|
(4.1
|
)
|
|
$
|
(23.6
|
)
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance Settlement
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1.5
|
)
|
Sale of Product Line
|
|
|
|
|
|
0.7
|
|
|
|
-
|
|
|
|
|
(8.3
|
)
|
|
|
(0.9
|
)
|
Other
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
2.4
|
|
|
|
-
|
|
Total Non-GAAP Adjustments:
|
|
|
|
|
|
0.7
|
|
|
|
-
|
|
|
|
|
(5.9
|
)
|
|
|
(2.4
|
)
|
Non-GAAP Interest & Other Income (Expense), net
|
|
|
|
|
$
|
(0.3
|
)
|
|
$
|
(7.2
|
)
|
|
|
$
|
(10.0
|
)
|
|
$
|
(26.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Please refer to our press release for a full explanation for the use
of non-GAAP measures.

Source: Bruker Corporation