EX-99.1 2 a53889507ex99_1.htm EXHIBIT 99.1
Exhibit 99.1

Revvity Announces Financial Results for the Fourth Quarter and Full Year of 2023

  • Fourth quarter revenue of $696 million; (6)% reported growth; (7)% organic growth; (3)% non-COVID organic growth
  • Fourth quarter GAAP EPS of $0.64; Adjusted EPS from continuing operations of $1.25
  • Initiates full year 2024 guidance

WALTHAM, Mass.--(BUSINESS WIRE)--February 1, 2024--Revvity, Inc. (NYSE: RVTY), today reported financial results for the fourth quarter and full year ended December 31, 2023.

Fourth Quarter 2023

The Company reported GAAP earnings per share of $0.64, as compared to $1.01 in the same period a year ago. GAAP revenue for the quarter was $696 million, as compared to $741 million in the same period a year ago. GAAP operating income from continuing operations for the quarter was $77 million, as compared to $137 million for the same period a year ago. GAAP operating profit margin from continuing operations was 11.1% as a percentage of revenue, as compared to 18.5% in the same period a year ago.

Adjusted earnings per share from continuing operations for the quarter was $1.25, as compared to $1.41 in the same period a year ago. Adjusted revenue for the quarter was $696 million, as compared to $741 million in the same period a year ago. Adjusted operating income was $192 million, as compared to $240 million for the same period a year ago. Adjusted operating profit margin was 27.5% as a percentage of adjusted revenue, as compared to 32.3% in the same period a year ago.

Full Year 2023

The Company reported GAAP earnings per share of $5.55 in 2023, as compared to $4.50 in 2022. GAAP revenue for the year was $2,751 million, as compared to $3,312 million in 2022. GAAP operating income from continuing operations for the year was $301 million, as compared to $743 million for 2022. GAAP operating profit margin from continuing operations for the year was 10.9% as a percentage of revenue, as compared to 22.4% in 2022.

Adjusted earnings per share from continuing operations for the year was $4.65, as compared to $6.92 in 2022. Adjusted revenue for the year was $2,751 million, as compared to $3,313 million in 2022. Adjusted operating income for the year was $770 million, as compared to $1,212 million in 2022. Adjusted operating profit margin for the year was 28.0% as a percentage of adjusted revenue, as compared to 36.6% in 2022.

Adjustments for the Company's non-GAAP financial measures have been noted in the attached reconciliations.

“We persevered through continued industry headwinds and performed better than anticipated during the final months of 2023,” said Prahlad Singh, president and chief executive officer of Revvity. “We are leading with innovation to be a strategic scientific partner with our customers, which positions us well to continue to perform at a high level for years to come.”

Financial Overview by Reporting Segment for the Fourth Quarter and Full Year 2023

Life Sciences

  • Fourth quarter 2023 revenue was $320 million, as compared to $347 million in the same period a year ago. Reported revenue decreased 8% and organic revenue decreased 9% as compared to the same period a year ago.
  • Full year 2023 revenue was $1,292 million, as compared to $1,293 million in 2022. Reported revenue and organic revenue were both flat as compared to the same period a year ago.
  • Fourth quarter 2023 adjusted operating income was $118 million, as compared to $146 million in the same period a year ago. Adjusted operating profit margin was 36.9% as a percentage of adjusted revenue, as compared to 41.9% in the same period a year ago.
  • Full year 2023 adjusted operating income was $489 million, as compared to $503 million in 2022. Adjusted operating profit margin was 37.9% as a percentage of adjusted revenue, as compared to 38.9% in 2022.

Diagnostics

  • Fourth quarter 2023 revenue was $376 million, as compared to $394 million in the same period a year ago. Reported revenue decreased 4% and organic revenue decreased 6% as compared to the same period a year ago.
  • Full year 2023 revenue was $1,459 million, as compared to $2,020 million in 2022. Reported revenue decreased 28% and organic revenue decreased 27% as compared to the same period a year ago.
  • Fourth quarter 2023 adjusted operating income was $80 million, as compared to $113 million in the same period a year ago. Adjusted operating profit margin was 21.1% as a percentage of adjusted revenue, as compared to 28.7% in the same period a year ago.
  • Full year 2023 adjusted operating income was $321 million, as compared to $782 million in 2022. Adjusted operating profit margin was 22.0% as a percentage of adjusted revenue, as compared to 38.7% in 2022.

Initiates Full Year 2024 Guidance

For the full year 2024, the Company forecasts total revenue of $2.79-$2.85 billion and adjusted earnings per share of $4.55-$4.75.

Guidance for the full year 2024 is provided on a non-GAAP basis and cannot be reconciled to the closest GAAP measures without unreasonable effort due to the unpredictability of the amounts and timing of events affecting the items the Company excludes from these non-GAAP measures. The timing and amounts of such events and items could be material to the Company’s results prepared in accordance with GAAP.

Webcast Information

The Company will discuss its fourth quarter and full year 2023 results and its outlook for business trends during a webcast on February 1, 2024, at 8:00 a.m. Eastern Time. A live audio webcast and presentation will be available on the Investors section of the Company’s website.

Use of Non-GAAP Financial Measures

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this earnings announcement also contains non-GAAP financial measures. The reasons that we use these measures, a reconciliation of these measures to the most directly comparable GAAP measures, and other information relating to these measures are included below following our GAAP financial statements.

Factors Affecting Future Performance

This press release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements relating to estimates and projections of future earnings per share, cash flow and revenue growth and other financial results, developments relating to our customers and end-markets, and plans concerning business development opportunities, acquisitions and divestitures. Words such as "believes," "intends," "anticipates," "plans," "expects," "estimates," "projects," "forecasts," "will" and similar expressions, and references to guidance, are intended to identify forward-looking statements. Such statements are based on management's current assumptions and expectations and no assurances can be given that our assumptions or expectations will prove to be correct. A number of important risk factors could cause actual results to differ materially from the results described, implied or projected in any forward-looking statements. These factors include, without limitation: (1) markets into which we sell our products declining or not growing as anticipated; (2) the effect of the COVID-19 pandemic on our sales and operations; (3) fluctuations in the global economic and political environments; (4) our failure to introduce new products in a timely manner; (5) our ability to execute acquisitions and divestitures, license technologies, or to successfully integrate acquired businesses and licensed technologies into our existing business or to make them profitable; (6) our ability to compete effectively; (7) fluctuation in our quarterly operating results and our ability to adjust our operations to address unexpected changes; (8) significant disruption in third-party package delivery and import/export services or significant increases in prices for those services; (9) disruptions in the supply of raw materials and supplies; (10) our ability to retain key personnel; (11) significant disruption in our information technology systems, or cybercrime; (12) our ability to realize the full value of our intangible assets; (13) our failure to adequately protect our intellectual property; (14) the loss of any of our licenses or licensed rights; (15) the manufacture and sale of products exposing us to product liability claims; (16) our failure to maintain compliance with applicable government regulations; (17) regulatory changes; (18) our failure to comply with healthcare industry regulations; (19) economic, political and other risks associated with foreign operations; (20) our ability to obtain future financing; (21) restrictions in our credit agreements; (22) significant fluctuations in our stock price; (23) reduction or elimination of dividends on our common stock; and (24) other factors which we describe under the caption "Risk Factors" in our most recent quarterly report on Form 10-Q and in our other filings with the Securities and Exchange Commission. We disclaim any intention or obligation to update any forward-looking statements as a result of developments occurring after the date of this press release.

About Revvity

At Revvity, “impossible” is inspiration, and “can’t be done” is a call to action. Revvity provides health science solutions, technologies, expertise and services that deliver complete workflows from discovery to development, and diagnosis to cure. Revvity is revolutionizing what’s possible in healthcare, with specialized focus areas in translational multi-omics technologies, biomarker identification, imaging, prediction, screening, detection and diagnosis, informatics and more.

With 2023 revenue of more than $2.7 billion and over 11,000 employees, Revvity serves customers across pharmaceutical and biotech, diagnostic labs, academia and governments. It is part of the S&P 500 index and has customers in more than 190 countries.

Stay updated by following our Newsroom, LinkedIn, X, YouTube, Facebook and Instagram.

Revvity, Inc. and Subsidiaries

CONDENSED CONSOLIDATED INCOME STATEMENTS


























Three Months Ended


Twelve Months Ended



(In thousands, except per share data)


December 31, 2023


January 1, 2023


December 31, 2023


January 1, 2023

























Revenue


$

695,901

 


$

741,214

 


$

2,750,571

 


$

3,311,822

 














Cost of revenue


 

312,423

 


 

304,884

 


 

1,210,880

 


 

1,321,992

 



Selling, general and administrative expenses


 

256,723

 


 

244,325

 


 

1,022,551

 


 

1,025,514

 



Research and development expenses


 

49,596

 


 

54,536

 


 

216,578

 


 

221,617

 














Operating income from continuing operations


 

77,159

 


 

137,469

 


 

300,562

 


 

742,699

 














Interest income


 

(18,363

)


 

(1,565

)


 

(72,131

)


 

(3,589

)



Interest expense


 

24,582

 


 

22,508

 


 

98,813

 


 

103,955

 



Change in fair value of financial securities


 

21,079

 


 

1,433

 


 

33,921

 


 

15,754

 



Other expense (income), net


 

18,482

 


 

(23,354

)


 

56,983

 


 

(25,258

)














Income from continuing operations, before income taxes


 

31,379

 


 

138,447

 


 

182,976

 


 

651,837

 














(Benefit from) provision for income taxes


 

(32,188

)


 

40,950

 


 

3,473

 


 

139,161

 














Income from continuing operations


 

63,567

 


 

97,497

 


 

179,503

 


 

512,676

 














Income from discontinued operations


 

14,996

 


 

30,161

 


 

513,591

 


 

56,503

 














Net income


$

78,563

 


$

127,658

 


$

693,094

 


$

569,179

 

























Diluted earnings per share:











Income from continuing operations


$

0.52

 


$

0.77

 


$

1.44

 


$

4.06

 














Income from discontinued operations


 

0.12

 


 

0.24

 


 

4.11

 


 

0.45

 














Net income


$

0.64

 


$

1.01

 


$

5.55

 


$

4.50

 

























Weighted average diluted shares of common stock outstanding


 

123,412

 


 

126,476

 


 

124,812

 


 

126,426

 

























ABOVE PREPARED IN ACCORDANCE WITH GAAP

























Additional supplemental information (1):











(per share, continuing operations)






















GAAP EPS from continuing operations


$

0.52

 


$

0.77

 


$

1.44

 


$

4.06

 



Amortization of intangible assets


 

0.73

 


 

0.71

 


 

2.93

 


 

2.93

 



Debt extinguishment costs


 

(0.00

)


 

(0.02

)


 

(0.03

)


 

(0.02

)



Purchase accounting adjustments


 

0.02

 


 

0.00

 


 

0.05

 


 

0.36

 



Acquisition and divestiture-related costs


 

0.08

 


 

0.11

 


 

0.71

 


 

0.32

 



Change in fair value of financial securities


 

0.17

 


 

0.01

 


 

0.27

 


 

0.12

 



Significant litigation matters and settlements


 

0.00

 


 

0.00

 


 

0.00

 


 

(0.00

)



Significant environmental matters


 

0.01

 


 

-

 


 

0.02

 


 

-

 



Disposition of businesses and assets, net


 

-

 


 

(0.02

)


 

-

 


 

(0.02

)



Mark to market on postretirement benefits


 

0.08

 


 

(0.18

)


 

0.08

 


 

(0.18

)



Restructuring and other, net


 

0.09

 


 

(0.01

)


 

0.21

 


 

0.11

 



Tax on above items


 

(0.29

)


 

(0.07

)


 

(1.02

)


 

(0.84

)



Significant tax items


 

(0.14

)


 

0.12

 


 

(0.01

)


 

0.10

 



Adjusted EPS from continuing operations


$

1.25

 


$

1.41

 


$

4.65

 


$

6.92

 














(1) amounts may not sum due to rounding
































Revvity, Inc. and Subsidiaries

REVENUE AND OPERATING INCOME (LOSS)









 








 


Three Months Ended


Twelve Months Ended

(In thousands, except percentages)

December 31, 2023


January 1, 2023


December 31, 2023


January 1, 2023









 
Adjusted revenue and operating income















 
Reported revenue

$

695,901

 


$

741,214

 


$

2,750,571

 


$

3,311,822

 

Revenue purchase accounting adjustments

 

209

 


 

205

 


 

827

 


 

814

 

Adjusted revenue

 

696,110

 


 

741,419

 


 

2,751,398

 


 

3,312,636

 









 
Reported operating income from continued operations

 

77,159

 


 

137,469

 


 

300,562

 


 

742,699

 

OP%

 

11.1

%


 

18.5

%


 

10.9

%


 

22.4

%

Amortization of intangible assets

 

89,624

 


 

90,169

 


 

365,113

 


 

370,638

 

Purchase accounting adjustments

 

2,899

 


 

87

 


 

5,956

 


 

45,681

 

Acquisition and divestiture-related costs

 

10,079

 


 

13,961

 


 

69,159

 


 

39,826

 

Significant litigation matters and settlements

 

12

 


 

5

 


 

12

 


 

(627

)

Significant environmental matters

 

1,325

 


 

-

 


 

2,457

 


 

-

 

Restructuring and other, net

 

10,665

 


 

(1,863

)


 

26,601

 


 

13,580

 

Adjusted operating income

$

191,763

 


$

239,828

 


$

769,860

 


$

1,211,797

 

OP%

 

27.5

%


 

32.3

%


 

28.0

%


 

36.6

%









 
Segment revenue and segment operating income















 
Life Sciences

$

319,691

 


$

347,425

 


$

1,292,340

 


$

1,292,909

 

Diagnostics

 

376,419

 


 

393,994

 


 

1,459,058

 


 

2,019,727

 

Revenue purchase accounting adjustments

 

(209

)


 

(205

)


 

(827

)


 

(814

)

Reported revenue

 

695,901

 


 

741,214

 


 

2,750,571

 


 

3,311,822

 









 








 
Life Sciences

 

117,939

 


 

145,582

 


 

489,349

 


 

503,243

 



 

36.9

%


 

41.9

%


 

37.9

%


 

38.9

%

Diagnostics

 

79,514

 


 

113,004

 


 

320,928

 


 

781,985

 



 

21.1

%


 

28.7

%


 

22.0

%


 

38.7

%

Corporate

 

(5,690

)


 

(18,758

)


 

(40,417

)


 

(73,431

)

Subtotal reportable segments adjusted operating income

 

191,763

 


 

239,828

 


 

769,860

 


 

1,211,797

 









 
Amortization of intangible assets

 

(89,624

)


 

(90,169

)


 

(365,113

)


 

(370,638

)

Purchase accounting adjustments

 

(2,899

)


 

(87

)


 

(5,956

)


 

(45,681

)

Acquisition and divestiture-related costs

 

(10,079

)


 

(13,961

)


 

(69,159

)


 

(39,826

)

Significant litigation matters and settlements

 

(12

)


 

(5

)


 

(12

)


 

627

 

Significant environmental matters

 

(1,325

)


 

-

 


 

(2,457

)


 

-

 

Restructuring and other, net

 

(10,665

)


 

1,863

 


 

(26,601

)


 

(13,580

)

Reported operating income from continued operations

$

77,159

 


$

137,469

 


$

300,562

 


$

742,699

 









 








 

REPORTED REVENUE AND REPORTED OPERATING INCOME (LOSS) PREPARED IN ACCORDANCE WITH GAAP

















 
Revvity, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS





 




 
(In thousands)

December 31, 2023


January 1, 2023





 
Current assets:



Cash and cash equivalents

$

913,163


$

454,358

Marketable securities

 

689,916


 

-

Accounts receivable, net

 

632,811


 

612,780

Inventories, net

 

428,062


 

405,462

Other current assets

 

337,139


 

122,254

Current assets of discontinued operations

 

-


 

1,693,704

Total current assets

 

3,001,091


 

3,288,558





 
Property, plant and equipment, net

 

509,654


 

482,950

Operating lease right-of-use assets, net

 

155,083


 

188,351

Intangible assets, net

 

3,022,321


 

3,377,174

Goodwill

 

6,533,550


 

6,481,768

Other assets, net

 

342,966


 

311,054

Total assets

$

13,564,665


$

14,129,855





 
Current liabilities:



Current portion of long-term debt

$

721,872


$

470,929

Accounts payable

 

204,121


 

272,826

Accrued expenses and other current liabilities

 

524,470


 

527,863

Current liabilities of discontinued operations

 

-


 

272,865

Total current liabilities

 

1,450,463


 

1,544,483





 
Long-term debt

 

3,177,770


 

3,923,347

Long-term liabilities

 

930,946


 

1,109,181

Operating lease liabilities

 

132,747


 

169,968

Total liabilities

 

5,691,926


 

6,746,979





 
Total stockholders' equity

 

7,872,739


 

7,382,876

Total liabilities and stockholders' equity

$

13,564,665


$

14,129,855





 




 

PREPARED IN ACCORDANCE WITH GAAP





 
Revvity, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS





 








 


Three Months Ended


Twelve Months Ended



December 31, 2023


January 1, 2023


December 31, 2023


January 1, 2023



(In thousands)


(In thousands)









 








 
Operating activities:







Net income

$

78,563

 


$

127,658

 


$

693,094

 


$

569,179

 

Income from discontinued operations, net of income taxes

 

(14,996

)


 

(30,161

)


 

(513,591

)


 

(56,503

)

Income from continuing operations

 

63,567

 


 

97,497

 


 

179,503

 


 

512,676

 

Adjustments to reconcile income from continuing operations to net cash provided by (used in) continuing operations:







Stock-based compensation

 

7,181

 


 

11,742

 


 

41,410

 


 

51,518

 

Restructuring and other, net

 

10,665

 


 

(1,863

)


 

26,601

 


 

13,580

 

Depreciation and amortization

 

105,568

 


 

104,234

 


 

431,769

 


 

427,000

 

Pension and other postretirement expenses

 

23,089

 


 

(23,104

)


 

23,089

 


 

(23,104

)

Change in fair value of contingent consideration

 

2,450

 


 

(608

)


 

4,168

 


 

(1,377

)

Deferred taxes

 

(123,664

)


 

(105,923

)


 

(123,664

)


 

(105,923

)

Contingencies and non-cash tax matters

 

26,183

 


 

(1,488

)


 

26,183

 


 

(1,488

)

Amortization of deferred debt financing costs and accretion of discounts

 

1,549

 


 

1,264

 


 

7,349

 


 

7,310

 

Gains on disposition of businesses and assets, net

 

-

 


 

(2,887

)


 

-

 


 

(2,887

)

Change in fair value of financial securities

 

21,079

 


 

1,433

 


 

33,921

 


 

15,754

 

Debt extinguishment gain

 

(263

)


 

(2,788

)


 

(3,685

)


 

(2,880

)

Unrealized foreign exchange loss

 

410

 


 

-

 


 

24,089

 


 

-

 

Amortization of acquired inventory revaluation

 

-

 


 

250

 


 

-

 


 

45,289

 

Changes in assets and liabilities which provided (used) cash, excluding effects from companies acquired:







Accounts receivable, net

 

21,916

 


 

(54,045

)


 

(8,997

)


 

66,093

 

Inventories

 

20,725

 


 

(4,159

)


 

(14,109

)


 

(48,634

)

Accounts payable

 

8,968

 


 

(15,836

)


 

(76,426

)


 

(43,804

)

Accrued expenses and other

 

31,181

 


 

123,466

 


 

(291,814

)


 

(236,623

)

Net cash provided by operating activities of continuing operations

 

220,604

 


 

127,185

 


 

279,387

 


 

672,500

 

Net cash (used in) provided by operating activities of discontinued operations

 

(23,991

)


 

11,973

 


 

(188,115

)


 

7,310

 

Net cash provided by operating activities

 

196,613

 


 

139,158

 


 

91,272

 


 

679,810

 









 
Investing activities:







Capital expenditures

 

(24,116

)


 

(26,130

)


 

(81,368

)


 

(85,632

)

Purchases of investments

 

(300

)


 

(2,171

)


 

(6,300

)


 

(47,181

)

Purchases of US Treasury Securities

 

(390,390

)


 

-

 


 

(1,221,609

)


 

-

 

Proceeds from US Treasury Securities

 

-

 




 

550,000

 



Proceeds from notes receivables

 

-

 


 

-

 


 

-

 


 

8,890

 

Proceeds from disposition of businesses and assets

 

-

 


 

8,841

 


 

153

 


 

14,505

 

Cash paid for acquisitions, net of cash, cash equivalents and restricted cash acquired

 

-

 


 

250

 


 

(2,086

)


 

(7,518

)

Net cash used in investing activities of continuing operations

 

(414,806

)


 

(19,210

)


 

(761,210

)


 

(116,936

)

Net cash provided by (used in) investing activities of discontinued operations

 

-

 


 

(6,474

)


 

2,074,734

 


 

(15,915

)

Net cash (used in) provided by investing activities

 

(414,806

)


 

(25,684

)


 

1,313,524

 


 

(132,851

)









 
Financing Activities:







Payments on borrowings

 

-

 


 

(20,000

)


 

-

 


 

(240,000

)

Proceeds from borrowings

 

-

 


 

20,000

 


 

-

 


 

240,000

 

Payments of term loan

 

-

 


 

-

 


 

-

 


 

(500,000

)

Payments of senior unsecured notes

 

(5,835

)


 

(50,404

)


 

(523,808

)


 

(57,876

)

Payment of debt issuance costs

 

-

 


 

-

 


 

(15

)


 

-

 

Settlement of cash flow hedges

 

-

 


 

-

 


 

-

 


 

(762

)

Net (payments) proceeds on other credit facilities

 

(895

)


 

(810

)


 

6,323

 


 

(1,292

)

Payments for acquisition-related contingent consideration

 

-

 


 

-

 


 

(10,117

)


 

(5

)

Proceeds from issuance of common stock under stock plans

 

623

 


 

7,860

 


 

4,344

 


 

14,114

 

Purchases of common stock

 

(4,868

)


 

(24,501

)


 

(388,882

)


 

(80,638

)

Dividends paid

 

(8,639

)


 

(8,842

)


 

(34,966

)


 

(35,344

)

Net cash used in financing activities of continuing operations

 

(19,614

)


 

(76,697

)


 

(947,121

)


 

(661,803

)









 
Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

14,222

 


 

17,657

 


 

(14,048

)


 

(33,747

)









 
Net (decrease) increase in cash, cash equivalents, and restricted cash

 

(223,585

)


 

54,434

 


 

443,627

 


 

(148,591

)

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

 

1,137,958

 


 

416,312

 


 

470,746

 


 

619,337

 

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

$

914,373

 


$

470,746

 


$

914,373

 


$

470,746

 









 








 
Supplemental disclosure of cash flow information:







Reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total shown in the consolidated statements of cash flows:







Cash and cash equivalents

$

913,163

 


$

454,358

 


$

913,163

 


$

454,358

 

Restricted cash included in other current assets

 

1,210

 


 

1,040

 


 

1,210

 


 

1,040

 

Restricted cash included in other assets

 

-

 


 

349

 


 

-

 


 

349

 

Cash and cash equivalents included in current assets of discontinued operations

 

-

 


 

14,999

 


 

-

 


 

14,999

 

Total cash, cash equivalents and restricted cash

$

914,373

 


$

470,746

 


$

914,373

 


$

470,746

 









 

PREPARED IN ACCORDANCE WITH GAAP

















 
Revvity, Inc. and Subsidiaries

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1)






 





 


Revvity





Three Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth from continuing operations

-6%



Less: effect of foreign exchange rates

1%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

-7%



Less: effect of COVID products

-4%



Non-COVID organic revenue growth from continuing operations

-3%








 





 


Life Sciences





Three Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth from continuing operations

-8%



Less: effect of foreign exchange rates

1%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

-9%








 





 


Diagnostics





Three Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth from continuing operations

-4%



Less: effect of foreign exchange rates

1%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

-6%



Less: effect of COVID products

-8%



Non-COVID organic revenue growth from continuing operations

3%








 

(1) amounts may not sum due to rounding











 
Revvity, Inc. and Subsidiaries

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (1)






 





 


Revvity





Twelve Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth from continuing operations

-17%



Less: effect of foreign exchange rates

0%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

-16%



Less: effect of COVID products

-19%



Non-COVID organic revenue growth from continuing operations

2%








 





 


Life Sciences





Twelve Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth continuing operations

0%



Less: effect of foreign exchange rates

0%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

0%








 





 


Diagnostics





Twelve Months Ended






December 31, 2023



Organic revenue growth:




Reported revenue growth continuing operations

-28%



Less: effect of foreign exchange rates

-1%



Less: effect of acquisitions including purchase accounting adjustments and impact of divested businesses

0%



Organic revenue growth from continuing operations

-27%



Less: effect of COVID products

-32%



Non-COVID organic revenue growth from continuing operations

5%








 

(1) amounts may not sum due to rounding











 

Explanation of Non-GAAP Financial Measures

We report our financial results in accordance with GAAP. However, management believes that, in order to more fully understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash, non-recurring or other items, which result from facts and circumstances that vary in frequency and impact on continuing operations. Accordingly, we present non-GAAP financial measures as a supplement to the financial measures we present in accordance with GAAP. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by adjusting for certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. Management believes these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors.

We use the term “adjusted revenue” to refer to GAAP revenue, including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term “adjusted revenue growth” to refer to the measure of comparing current period adjusted revenue with the corresponding period of the prior year.

We use the term “organic revenue” to refer to GAAP revenue, excluding the effect of foreign currency changes and revenue from recent acquisitions and divestitures and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules. We use the related term “organic revenue growth” to refer to the measure of comparing current period organic revenue with the corresponding period of the prior year. We use the related term “non-COVID organic revenue growth” to refer to the measure of comparing current period organic revenue excluding revenue from COVID related products and services with the corresponding period of the prior year excluding revenue from COVID related products and services.

We use the term “adjusted gross margin” to refer to GAAP gross margin, excluding amortization of intangible assets and inventory fair value adjustments related to business acquisitions, asset impairments, and including purchase accounting adjustments for revenue from contracts acquired in acquisitions that will not be fully recognized due to business combination accounting rules. We use the related term “adjusted gross margin percentage” to refer to adjusted gross margin as a percentage of adjusted revenue.

We use the term “adjusted SG&A expense” to refer to GAAP SG&A expense, excluding amortization of intangible assets, purchase accounting adjustments, acquisition and divestiture-related expenses, significant litigation matters and settlements, asset impairments, and significant environmental charges. We use the related term “adjusted SG&A percentage” to refer to adjusted SG&A expense as a percentage of adjusted revenue.

We use the term “adjusted R&D expense” to refer to GAAP R&D expense, excluding amortization of intangible assets and purchase accounting adjustments. We use the related term “adjusted R&D percentage” to refer to adjusted R&D expense as a percentage of adjusted revenue.

We use the term “adjusted net interest and other expense” to refer to GAAP net interest and other expense, excluding adjustments for mark-to-market accounting on post-retirement benefits, changes in foreign exchange and interest associated with acquisitions and divestitures, changes in the value of financial securities and debt extinguishment costs.

We use the term “adjusted operating income” to refer to GAAP operating income, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding amortization of intangible assets, other purchase accounting adjustments, acquisition and divestiture-related expenses, significant litigation matters and settlements, significant environmental charges, asset impairments, and restructuring and other charges. We use the related terms “adjusted operating profit percentage,” “adjusted operating profit margin,” or “adjusted operating margin” to refer to adjusted operating income as a percentage of adjusted revenue.

We use the term “adjusted earnings per share,” or “adjusted EPS,” to refer to GAAP earnings per share, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, and excluding discontinued operations, amortization of intangible assets, debt extinguishment costs, other purchase accounting adjustments, acquisition and divestiture-related expenses, significant litigation matters and settlements, significant environmental charges, changes in the value of financial securities, disposition of businesses and assets, net, changes in foreign exchange and interest associated with acquisitions and divestitures, asset impairments and restructuring and other charges. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate this non-GAAP measure. We also adjust for any tax impact related to the above items and exclude the impact of significant tax events.

We use the term “adjusted earnings per share from continuing operations” to refer to GAAP earnings per share from continuing operations, including revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules, amortization of intangible assets, debt extinguishment costs, other purchase accounting adjustments, acquisition and divestiture-related expenses, significant litigation matters and settlements, significant environmental charges, changes in the value of financial securities, disposition of businesses and assets, net, changes in foreign exchange and interest associated with acquisitions and divestitures, asset impairments and restructuring and other charges. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate this non-GAAP measure. We also adjust for any tax impact related to the above items and exclude the impact of significant tax events.

Management includes or excludes the effect of each of the items identified below in the applicable non-GAAP financial measure referenced above for the reasons set forth below with respect to that item:

  • Amortization of intangible assets—purchased intangible assets are amortized over their estimated useful lives and generally cannot be changed or influenced by management after the acquisition. Accordingly, this item is not considered by management in making operating decisions. Management does not believe such charges accurately reflect the performance of our ongoing operations for the period in which such charges are incurred.
  • Debt extinguishment costs—we incur costs and income related to the extinguishment of debt; including make-whole payments to debt holders, accelerated amortization of debt fees and discounts, and expense or income from hedges to lock in make-whole payments. We exclude the impact of these items from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
  • Revenue from contracts acquired in acquisitions that will not be fully recognized due to accounting rules—accounting rules require us to account for the fair value of revenue from contracts assumed in connection with our acquisitions. As a result, our GAAP results reflect the fair value of those revenues, which is not the same as the revenue that otherwise would have been recorded by the acquired entity. We include such revenue in our non-GAAP measures because we believe the fair value of such revenue does not accurately reflect the performance of our ongoing operations for the period in which such revenue is recorded.
  • Other purchase accounting adjustments—accounting rules require us to adjust various balance sheet accounts, including inventory, fixed assets and deferred rent balances to fair value at the time of the acquisition. As a result, the expenses for these items in our GAAP results are not the same as what would have been recorded by the acquired entity. Accounting rules also require us to estimate the fair value of contingent consideration at the time of the acquisition, and any subsequent changes to the estimate or payment of the contingent consideration and purchase accounting adjustments are charged to expense or income. We exclude the impact of any changes to contingent consideration from our non-GAAP measures because we believe these expenses or benefits do not accurately reflect the performance of our ongoing operations for the period in which such expenses or benefits are recorded.
  • Acquisition and divestiture-related expenses—we incur legal, due diligence, stay bonuses, incentive awards, stock-based compensation, interest, foreign exchange gains and losses, integration expenses, rebranding expenses, and other costs related to acquisitions and divestitures. We exclude these expenses from our non-GAAP measures because we believe they do not reflect the performance of our ongoing operations.
  • Asset impairments—we incur expense related to asset impairments. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
  • Restructuring and other charges—restructuring and other charges consist of employee severance, other exit costs as well as the cost of terminating certain lease agreements or contracts as well as costs associated with relocating facilities. Management does not believe such costs accurately reflect the performance of our ongoing operations for the period in which such costs are reported.
  • Adjustments for mark-to-market accounting on post-retirement benefits—we exclude adjustments for mark-to-market accounting on post-retirement benefits, and therefore only our projected costs are used to calculate our non-GAAP measures. We exclude these adjustments because they do not represent what we believe our investors consider to be costs of producing our products, investments in technology and production, and costs to support our internal operating structure.
  • Significant litigation matters and settlements—we incur expenses related to significant litigation matters, including the costs to settle or resolve various claims and legal proceedings. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
  • Significant environmental charges—we incur expenses related to significant environmental charges. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such charges were incurred.
  • Disposition of businesses and assets, net—we exclude the impact of gains or losses from the disposition of businesses and assets from our adjusted earnings per share. Management does not believe such gains or losses accurately reflect the performance of our ongoing operations for the period in which such gains or losses are reported.
  • Impact of foreign currency changes on the current period—we exclude the impact of foreign currency associated with acquisitions and divestitures from these measures by using the prior period’s foreign currency exchange rates for the current period because foreign currency exchange rates are subject to volatility and can obscure underlying trends.
  • Impact of significant tax events—we exclude the impact of significant tax events, such as the Tax Cuts and Jobs Act of 2017. Management does not believe the impact of significant tax events accurately reflects the performance of our ongoing operations for the periods in which the impact of such events was recorded.
  • Changes in value of financial securities—we exclude the impact of changes in the value of financial securities. Management does not believe such gains or losses accurately reflect the performance of our ongoing operations for the period in which such gains or losses are reported.
  • Depreciation of fixed assets ceased upon reporting the business as held for sale—we exclude the impact of ceasing depreciation of fixed assets that are held for sale. Management does not believe such charges accurately reflect the performance of our ongoing operations for the periods in which such expenses were ceased.

The tax effect for discontinued operations is calculated based on the authoritative guidance in the Financial Accounting Standards Board’s Accounting Standards Codification 740, Income Taxes. The tax effect for amortization of intangible assets, inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, debt extinguishment costs, other costs related to business acquisitions and divestitures, significant litigation matters and settlements, significant environmental charges, changes in the fair value of financial securities, adjustments for mark-to-market accounting on post-retirement benefits, disposition of businesses and assets, net, restructuring and other charges, and the revenue from contracts acquired with various acquisitions is calculated based on operational results and applicable jurisdictional law, which contemplates tax rates currently in effect to determine our tax provision. The tax effect for the impact from foreign currency exchange rates on the current period is calculated based on the average rate currently in effect to determine our tax provision.

The non-GAAP financial measures described above are not meant to be considered superior to, or a substitute for, our financial statements prepared in accordance with GAAP. There are material limitations associated with non-GAAP financial measures because they exclude charges that have an effect on our reported results and, therefore, should not be relied upon as the sole financial measures by which to evaluate our financial results. Management compensates and believes that investors should compensate for these limitations by viewing the non-GAAP financial measures in conjunction with the GAAP financial measures. In addition, the non-GAAP financial measures included in this earnings announcement may be different from, and therefore may not be comparable to, similar measures used by other companies.

Each of the non-GAAP financial measures listed above is also used by our management to evaluate our operating performance, communicate our financial results to our Board of Directors, benchmark our results against our historical performance and the performance of our peers, evaluate investment opportunities including acquisitions and discontinued operations, and determine the bonus payments for senior management and employees.

Contacts

Investor Relations:
Steve Willoughby
steve.willoughby@revvity.com

Media Contact:
Fara Goldberg (781) 663-5699
fara.goldberg@revvity.com