Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
under the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2010
Commission File Number 0-28564
QIAGEN N.V.
(Translation of registrant’s name into English)
Spoorstraat 50
5911 KJ Venlo
The Netherlands
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F X Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No X
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .
Table of Contents
QIAGEN N.V.
Form 6-K
| Item |
Page | |
| 3 | ||
| 4 | ||
| 5 | ||
2
Table of Contents
On August 9, 2010, QIAGEN N.V. (Nasdaq: QGEN; Frankfurt, Prime Standard: QIA) issued a press release announcing its unaudited financial results for the quarter ended June 30, 2010. The press release is furnished herewith as Exhibit 99.1 and is incorporated by reference herein.
QIAGEN has regularly reported adjusted results, which are considered non-GAAP financial measures, to give additional insight into our financial performance as a supplement to understand, manage, and evaluate our business results and make operating decisions. Adjusted results should be considered in addition to the reported results prepared in accordance with U.S. generally accepted accounting principles, but should not be considered as a substitute. Reconciliations of reported results to adjusted results are included in the tables accompanying the press release. We believe certain items should be excluded from adjusted results when they are outside of our ongoing core operations, vary significantly from period to period, or affect the comparability of results with the Company’s competitors and our own prior periods.
The non-GAAP financial measures used in this press release are non-GAAP operating income, pre-tax income, net income and diluted earnings per share. These adjusted results exclude costs related to amortization of acquired intangible assets, impairment losses, share-based payment expenses, acquisition, integration and restructuring expenses, including inventory fair value adjustments related to business acquisitions, as well as non-recurring charges or income. Management views these costs as not indicative of the profitability or cash flows of our ongoing or future operations and therefore considers the adjusted results as a supplement, and to be viewed in conjunction with, the reported GAAP results.
We also consider results on a constant currency basis. Our functional currency is the U.S. dollar and our subsidiaries’ functional currencies are the local currency of the respective countries in which they are headquartered. A significant portion of our revenues and expenses is denominated in euros and currencies other than the United States dollar. Management believes that analysis of constant currency period-over-period changes is useful because changes in exchange rates can affect the growth rate of net sales and expenses, potentially to a significant degree. Constant currency figures are calculated by translating the local currency actual results in the current period using the average exchange rates from the previous year’s respective period instead of the current period.
We use non-GAAP and constant currency financial measures internally in our planning, forecasting and reporting, as well as to measure and compensate our employees. We also use the adjusted results when comparing to our historical operating results, which have consistently been presented on an adjusted basis.
3
Table of Contents
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, thereunto duly authorized.
| QIAGEN N.V. | ||
| By: | /s/ ROLAND SACKERS | |
| Roland Sackers | ||
| Chief Financial Officer | ||
Date: August 10, 2010
4
Table of Contents
| Exhibit No. |
Exhibit | |
| 99.1 | Press Release dated August 9, 2010 | |
5
Table of Contents
Exhibit 99.1
|
Contacts:
| Dr. Solveigh Mähler Director Investor Relations QIAGEN N.V. +49 2103 29 11710 e-mail: solveigh.maehler@qiagen.com
Albert F. Fleury Director Corporate Finance and Investor Relations North America QIAGEN N.V. +1 301 944 7028 e-mail: albert.fleury@qiagen.com |
Dr. Thomas Theuringer Director Public Relations QIAGEN N.V. +49 2103 29 11826 e-mail: thomas.theuringer@qiagen.com |
QIAGEN Reports Solid Second Quarter 2010 Results
| • | 11% Revenue growth at constant exchange rates |
| • | 10% Organic growth excluding H1N1 related effects |
| • | 25% Net income growth |
| • | $0.22 Adjusted EPS |
Venlo, The Netherlands, August 9, 2010 - QIAGEN N.V. (Nasdaq: QGEN; Frankfurt, Prime Standard: QIA) today announced the results of operations for the second quarter and the six-month period ended June 30, 2010.
The reported net sales for the second quarter 2010 were in line with, and adjusted earnings per share were at the high end of, the Company’s quarterly expectations as provided on May 4, 2010.
Second Quarter 2010 Results
QIAGEN’s Second Quarter 2010
| in US$ millions, except per share information |
Q2 2010 | Q2 2009 | Growth | ||||
| Net sales |
262.7 | 240.2 | 9 | % | |||
| Net sales at constant exchange rates |
265.9 | 240.2 | 11 | % | |||
| Net income |
38.5 | 30.9 | 25 | % | |||
| Net income, adjusted |
52.5 | 48.3 | 9 | % | |||
| EPS, adjusted (US$) |
0.22 | 0.24 |
For information on the adjusted figures, please refer to the reconciliation table accompanying this release.
1
Table of Contents
|
|
The Company reported that consolidated net sales for its second quarter 2010 increased 9% to $262.7 million from $240.2 million in the same quarter of 2009. Excluding the unfavorable impact from foreign currency exchange rates, net sales for the second quarter 2010 would have increased 11% from the second quarter 2009. Reported operating income for the quarter decreased 9% to $42.8 million from $46.9 million in the same quarter of 2009, and net income for the quarter increased 25% to $38.5 million from $30.9 million in the same quarter of 2009. Diluted earnings per share for the second quarter increased to $0.16 in 2010 (based on 241.6 million weighted average shares and share equivalents outstanding) from $0.15 in 2009 (based on 203.8 million weighted average shares and share equivalents outstanding).
Second quarter adjusted operating income increased 2% to $73.1 million in 2010 from $71.8 million in 2009, and second quarter 2010 adjusted net income increased 9% to $52.5 million from $48.3 million in 2009. Adjusted diluted earnings per share decreased to $0.22 in 2010 from $0.24 in 2009. These figures are adjusted for business integration, acquisition related and restructuring costs, a one-time tax benefit, purchased intangibles amortization and share based compensation.
Six-Month Period 2010 Results
For the six-month period ended June 30, 2010, net sales increased 14% to $527.1 million compared to $461.1 million in the respective period of 2009. Operating income as reported for the six months ended June 30, 2010 increased 4% to $87.5 million from $83.9 million for the same period in 2009. Net income increased 29% to $71.5 million from $55.6 million in 2009, and diluted earnings per share increased to $0.30 in 2010 from $0.27 in 2009.
On an adjusted basis, operating income for the six-month period ended June 30, 2010 increased 12% to $146.7 million in 2010 from $130.9 million in 2009, and adjusted net income increased 15% to $101.9 million from $88.5 million. Adjusted diluted earnings per share in the six months ended June 30, 2010 decreased to $0.42 per share from $0.44 per share in the same period of 2009.
QIAGEN’s second quarter and six-month period 2010 results include the results of operations from the Company’s recent acquisitions, the most significant of which were SABiosciences Corporation, acquired in December 2009 and DxS Ltd., acquired in September 2009. Reconciliations of reported results determined in accordance with generally accepted accounting principles (GAAP) to adjusted results are included in the tables accompanying this release.
“QIAGEN experienced a successful second quarter,” said Peer Schatz, QIAGEN’s Chief Executive Officer. “We met our quarterly revenue expectations as communicated in our previous quarterly conference call and came in on the high end of our adjusted EPS expectations. Our markets remain stable across our customer segments and show promising growth opportunities.
2
Table of Contents
|
|
We achieved a substantial increase in product sales to our customers in molecular diagnostics, applied markets, the pharmaceutical industry and in academia and remain very well prepared to exploit further growth opportunities in our target markets.
Molecular diagnostics remains our strongest revenue driver even when considering the impacts related to swine flu testing in 2009. The market for our profiling assays and solutions remains very solid. The market for our prevention assays (primarily HPV screening), continues to benefit from our market adoption initiatives in the United States despite what is believed to be a temporary extension of doctor visit intervals. Anticipated future healthcare policies and reimbursement schemes world-wide promise a healthy outlook for this market segment. The applied testing markets show excellent growth opportunities. Our recent addition of more than 70 new food safety tests to our assay technologies portfolio and the addition of a portfolio of forensic assays position QIAGEN for further strong growth in the applied testing customer class. In the pharmaceutical industry we observed a continuing trend to focus on our sample and assay solutions that enable molecular selection, guidance, progression and recurrence during the drug development process. With our portfolio of sample and assay technologies and our broad portfolio of instrument platforms we believe we are well positioned to address the needs coming with molecular based drug development. In addition we recently launched our new SABiosciences portfolio through our QIAGEN sales channels, thereby enabling pharmaceutical and academic partners to advance biomarker discovery and research.
We feel very well prepared to take advantage of the growth opportunities in our target markets and are on track to achieve our annual targets.”
“We are pleased with our financial performance in this second quarter of 2010. Reported revenues met, and adjusted earnings per share were at the high end of, our expectations for the second quarter of 2010 as set in our most recent quarterly conference call early May,” said Roland Sackers, QIAGEN’s Chief Financial Officer. “Revenue growth for the second quarter was 9% (11% under constant exchange rates). Organic growth excluding H1N1 related revenues was strong at 10% and we realized a positive contribution from acquisitions of 7%.
Our consumable portfolio represented approximately 85% of our total net sales and contributed approximately 10% growth at constant exchange rates. QIAGEN’s instrumentation products represented approximately 14% of our total net sales and grew with approximately 10% at constant exchange rates. The largest revenue share we recorded in the second quarter 2010 was in sales to customers in molecular diagnostics (approximately 47% of total revenues) followed by sales to customers in academia (approximately 24% of total revenues), in the pharmaceutical industry (approximately 22% of total revenues) and in applied testing markets (approximately 7% of total revenues).
3
Table of Contents
|
|
We are reiterating our guidance for the fiscal year 2010. Based on foreign currency exchange rates as of January 31, 2010, this guidance targets revenues between $1,120 and $1,170 million and adjusted diluted earnings per share between $0.90 and $0.96. The guidance on EPS, adjusted does not include a negative contribution for 2010 of approximately US$0.01 from the acquisition of all rights to a portfolio of molecular food safety tests developed by the Institute for Product Quality (ifp) in May 2010.”
QIAGEN – Sample and Assay Technologies Highlights
| • | QIAGEN extended its development agreement with Genome Diagnostics targeting the development and commercialization of a series of new assays to detect genetic variations in the so called Human Leukocyte Antigen (HLA) complex. These assays are increasingly used in personalized healthcare (PHC). The assays will include tests based on QIAGEN’s proprietary “Pyrosequencing” technology which enables fast, cost effective and accurate analysis of HLA sequences, and allows for direct detection of previously unknown polymorphisms. QIAGEN believes that this collaboration will further expand the Company’s testing portfolio for the early detection of diseases and individualized treatment of patients – thereby strengthening QIAGEN’s molecular diagnostics offering for applications in prevention and personalized healthcare (PHC). |
| • | QIAGEN acquired all rights to a portfolio of 70 molecular food safety tests developed by the Institute for Product Quality (ifp). The tests are based on real-time PCR (Polymerase Chain Reaction) technology and cover a broad range of molecular targets including genetic, bacterial, viral and other contaminants of food products. The tests can be fully automated using QIAGEN’s instrument platforms such as the QIAsymphony and the Rotor-Gene Q. The transaction enables QIAGEN to offer complete solutions for all major applications in the food safety testing segment, covering entire workflows from the processing of primary samples to the final testing result. The first test kits are expected to be available through QIAGEN in the fourth quarter of 2010. |
| • | QIAGEN added a range of Human Identity (HID) PCR assays for human identity testing applications in forensics to its assay technologies portfolio through the acquisition of various assets from a leading forensics assay supplier in Europe. Our new human ID assay portfolio includes IP, know-how and co-exclusive rights to innovative software suites for analysis of STR genotyping data. The assay portfolio features comprehensive coverage of international STR (short tandem repeat) marker standards, including the new European Standard Set (ESS) as defined by the Council of the European Union in the effort to harmonize Europe’s national DNA databases. |
4
Table of Contents
|
|
| • | QIAGEN announced a donation of one million HPV tests to low-income countries over five years, following the April 2009 publication of study results in The New England Journal of Medicine. The control group in the study had no screening, which is the standard of care in many parts of India. From the company’s “one million test” donation program, QIAGEN allocated first grants, including a donation of approximately 26,000 human papillomavirus (HPV) tests to the Nargis Dutt Memorial Cancer Hospital in India for cervical cancer screening. |
| • | QIAGEN completed the European certification of its careHPV™ Test to bring human papillomavirus (HPV) testing to public-health programs in low-resource, developing countries. The CE conformity marking (“Conformité Européenne”) certifies that the careHPV Test has met European Union consumer safety and health requirements, allowing the test to be distributed in developing countries that recognize the CE mark. |
| • | QIAGEN launched 19 new products/product groups in the area of Sample & Assay Technologies including the SABiosciences portfolio for gene and pathway analysis as well as a number of molecular diagnostic assays including a CE-labeled artus real time PCR assay for the detection of the Herpes-Simplex virus and the EASYartus PCR assay for the detection of the Cytomegalus virus. |
Conference Call and Webcast Details
Detailed information on QIAGEN’s business and financial performance will be presented during its conference call on August 10, 2010 at 9:30am ET. The corresponding presentation slides will be available for download on the Company’s website at www.qiagen.com/goto/ConferenceCall. A webcast of the conference call will also be available at www.qiagen.com/goto/ConferenceCall.
Use of Adjusted Results
QIAGEN has regularly reported adjusted results to give additional insight into its financial performance as well as considered results on a constant currencies basis. Adjusted results should be considered in addition to the reported results prepared in accordance with generally accepted accounting principles, but should not be considered as a substitute. The Company believes certain items should be excluded from adjusted results when they are outside of its ongoing core operations, vary significantly from period to period, or affect the comparability of results with the Company’s competitors and its own prior periods. Reconciliations of reported results to adjusted results are included in the tables accompanying this release.
5
Table of Contents
|
|
About QIAGEN
QIAGEN N.V., a Netherlands holding company, is the leading global provider of sample and assay technologies. Sample technologies are used to isolate and process DNA, RNA and proteins from biological samples such as blood or tissue. Assay technologies are used to make these isolated biomolecules visible. QIAGEN has developed and markets more than 500 sample and assay products as well as automated solutions for such consumables. The Company provides its products to molecular diagnostics laboratories, academic researchers, pharmaceutical and biotechnology companies, and applied testing customers for purposes such as forensics, animal or food testing and pharmaceutical process control. QIAGEN’s assay technologies include one of the broadest panels of molecular diagnostic tests available worldwide. This panel includes the first FDA-approved test for human papillomavirus (HPV), the primary cause of cervical cancer. QIAGEN employs more than 3,500 people in over 30 locations worldwide. Further information about QIAGEN can be found at http://www.qiagen.com/.
Certain of the statements contained in this news release may be considered forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. To the extent that any of the statements contained herein relating to QIAGEN’s products, markets, strategy or operating results, including without limitation its expected operating results, are forward-looking, such statements are based on current expectations and assumptions that involve a number of uncertainties and risks. Such uncertainties and risks include, but are not limited to, risks associated with management of growth and international operations (including the effects of currency fluctuations, regulatory processes and dependence on logistics), variability of operating results and allocations between business segments, the commercial development of markets for our products in applied testing, personal healthcare, clinical research, proteomics, women’s health/HPV testing, nucleic acid-based molecular diagnostics, and genetic vaccination and gene therapy, changing relationships with customers, suppliers and strategic partners, competition, rapid or unexpected changes in technologies, fluctuations in demand for QIAGEN’s products (including fluctuations due to general economic conditions, the level and timing of customers’ funding, budgets, and other factors), our ability to obtain regulatory approval of our infectious disease panels, difficulties in successfully adapting QIAGEN’s products to integrated solutions and producing such products, the ability of QIAGEN to identify and develop new products and to differentiate and protect its products from competitors’ products, market acceptance of QIAGEN’s new products and the integration of acquired technologies and businesses. For further information, refer to the discussions in reports that QIAGEN has filed with, or furnished to, the U.S. Securities and Exchange Commission (SEC).
###
6
Table of Contents
|
|
QIAGEN N.V.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
| (in US$ thousands, except per share data) | Three months ended June 30, |
|||||||
| 2010 | 2009 | |||||||
| Net sales |
262,718 | 240,156 | ||||||
| Cost of sales |
89,912 | 80,656 | ||||||
| Gross profit |
172,806 | 159,500 | ||||||
| Operating expenses: |
||||||||
| Research and development |
29,423 | 24,950 | ||||||
| Sales and marketing |
66,255 | 59,039 | ||||||
| General and administrative, integration and other |
28,438 | 24,618 | ||||||
| Acquisition-related intangible amortization |
5,840 | 4,011 | ||||||
| Total operating expenses |
129,956 | 112,618 | ||||||
| Income from operations |
42,850 | 46,882 | ||||||
| Other income (expense): |
||||||||
| Interest income |
1,501 | 678 | ||||||
| Interest expense |
(7,669 | ) | (7,302 | ) | ||||
| Other income, net |
2,858 | 778 | ||||||
| Total other expense |
(3,310 | ) | (5,846 | ) | ||||
| Income before provision for income taxes |
39,540 | 41,036 | ||||||
| Provision for income taxes |
1,020 | 10,107 | ||||||
| Net income |
38,520 | 30,929 | ||||||
| Weighted average number of diluted common shares |
241,636 | 203,785 | ||||||
| Diluted net income per common share |
$ | 0.16 | $ | 0.15 | ||||
| Diluted net income per common share, adjusted |
$ | 0.22 | $ | 0.24 | ||||
7
Table of Contents
|
|
QIAGEN N.V.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
| (in US$ thousands, except per share data) | Six months ended June 30, |
|||||||
| 2010 | 2009 | |||||||
| Net sales |
527,082 | 461,089 | ||||||
| Cost of sales |
181,064 | 155,140 | ||||||
| Gross profit |
346,018 | 305,949 | ||||||
| Operating expenses: |
||||||||
| Research and development |
61,021 | 50,593 | ||||||
| Sales and marketing |
130,690 | 115,137 | ||||||
| General and administrative, integration and other |
54,778 | 48,406 | ||||||
| Acquisition-related intangible amortization |
11,998 | 7,902 | ||||||
| Total operating expenses |
258,487 | 222,038 | ||||||
| Income from operations |
87,531 | 83,911 | ||||||
| Other income (expense): |
||||||||
| Interest income |
2,190 | 1,863 | ||||||
| Interest expense |
(13,923 | ) | (14,732 | ) | ||||
| Other income, net |
5,093 | 2,558 | ||||||
| Total other expense |
(6,640 | ) | (10,311 | ) | ||||
| Income before provision for income taxes |
80,891 | 73,600 | ||||||
| Provision for income taxes |
9,358 | 17,987 | ||||||
| Net income |
71,533 | 55,613 | ||||||
| Weighted average number of diluted common shares |
241,780 | 203,476 | ||||||
| Diluted net income per common share |
$ | 0.30 | $ | 0.27 | ||||
| Diluted net income per common share, adjusted |
$ | 0.42 | $ | 0.44 | ||||
8
Table of Contents
|
|
QIAGEN N.V.
CONDENSED CONSOLIDATED BALANCE SHEETS
| June 30, 2010 |
December 31, 2009 | |||
| (in US$ thousands, except par value) | (unaudited) | |||
| Assets |
||||
| Current Assets: |
||||
| Cash and cash equivalents |
844,209 | 825,557 | ||
| Short-term investments |
74,000 | 40,000 | ||
| Accounts receivable, net |
189,958 | 193,737 | ||
| Income taxes receivable |
14,714 | 12,907 | ||
| Inventories, net |
117,808 | 130,851 | ||
| Prepaid expenses and other |
80,456 | 96,893 | ||
| Deferred income taxes |
31,605 | 33,525 | ||
| Total current assets |
1,352,750 | 1,333,470 | ||
| Long-Term Assets: |
||||
| Property, plant and equipment, net |
303,381 | 317,467 | ||
| Goodwill |
1,316,955 | 1,337,064 | ||
| Intangible assets, net |
713,664 | 752,296 | ||
| Deferred income taxes |
29,202 | 26,387 | ||
| Other assets |
51,833 | 29,780 | ||
| Total long-term assets |
2,415,035 | 2,462,994 | ||
| Total assets |
3,767,785 | 3,796,464 | ||
| Liabilities and Shareholders’ Equity |
||||
| Current Liabilities: |
||||
| Accounts payable |
49,007 | 43,775 | ||
| Accrued and other liabilities |
188,653 | 248,699 | ||
| Income taxes payable |
13,672 | 10,727 | ||
| Current portion of long-term debt |
50,977 | 50,000 | ||
| Current portion of capital lease obligations |
3,346 | 3,417 | ||
| Deferred income taxes |
16,356 | 18,912 | ||
| Total current liabilities |
322,011 | 375,530 | ||
| Long-Term Liabilities: |
||||
| Long-term debt, net of current portion |
871,783 | 870,000 | ||
| Capital lease obligations, net of current portion |
24,353 | 27,554 | ||
| Deferred income taxes |
201,877 | 212,690 | ||
| Other liabilities |
13,218 | 19,521 | ||
| Total long-term liabilities |
1,111,231 | 1,129,765 | ||
| Shareholders’ Equity: |
||||
| Common shares, EUR .01 par value: |
||||
| Authorized—410,000 shares |
||||
| Issued and outstanding—232,703 shares in 2010 and 232,074 shares in 2009 |
2,720 | 2,711 | ||
| Additional paid-in-capital |
1,637,656 | 1,622,733 | ||
| Retained earnings |
687,112 | 615,579 | ||
| Accumulated other comprehensive income |
7,055 | 50,146 | ||
| Total shareholders’ equity |
2,334,543 | 2,291,169 | ||
| Total liabilities and shareholders’ equity |
3,767,785 | 3,796,464 | ||
9
Table of Contents
|
|
QIAGEN N.V.
RECONCILIATION OF REPORTED TO ADJUSTED FIGURES
(unaudited)
Three months ended June 30, 2010
(in US$ millions, except EPS data)
| Net Sales | Gross Profit | Operating Income |
Pre-tax Income |
Income Tax | Net Income | Diluted EPS* |
||||||||||||
| Reported results |
262.7 | 172.8 | 42.8 | 39.5 | (1.0 | ) | 38.5 | $ | 0.16 | |||||||||
| Adjustments: |
||||||||||||||||||
| Business integration, acquisition related and restructuring costs and tax benefit from restructuring |
— | — | 5.5 | 5.5 | (7.7 | ) | (2.2 | ) | (0.01 | ) | ||||||||
| Purchased intangibles amortization |
— | 15.3 | 21.1 | 21.1 | (7.5 | ) | 13.6 | 0.06 | ||||||||||
| Share-based compensation |
— | 0.3 | 3.7 | 3.7 | (1.1 | ) | 2.6 | 0.01 | ||||||||||
| Total adjustments |
— | 15.6 | 30.3 | 30.3 | (16.3 | ) | 14.0 | 0.06 | ||||||||||
| Adjusted results |
262.7 | 188.4 | 73.1 | 69.8 | (17.3 | ) | 52.5 | $ | 0.22 | |||||||||
| * | Using 241.6 M diluted shares |
Three months ended June 30, 2009
(in US$ millions, except EPS data)
| Net Sales | Gross Profit | Operating Income |
Pre-tax Income |
Income Tax | Net Income | Diluted EPS* | ||||||||||
| Reported results |
240.2 | 159.5 | 46.9 | 41.0 | (10.1 | ) | 30.9 | $ | 0.15 | |||||||
| Adjustments: |
||||||||||||||||
| Business integration, acquisition related and restructuring costs |
— | 0.3 | 4.9 | 4.9 | (1.6 | ) | 3.3 | 0.02 | ||||||||
| Purchased intangibles amortization |
— | 13.2 | 17.2 | 17.2 | (6.0 | ) | 11.2 | 0.06 | ||||||||
| Share-based compensation |
— | 0.2 | 2.8 | 2.8 | (0.8 | ) | 2.0 | 0.01 | ||||||||
| Acquisition related write-off of prepaid expenses |
— | — | — | 1.2 | (0.3 | ) | 0.9 | — | ||||||||
| Total adjustments |
— | 13.7 | 24.9 | 26.1 | (8.7 | ) | 17.4 | 0.09 | ||||||||
| Adjusted results |
240.2 | 173.2 | 71.8 | 67.1 | (18.8 | ) | 48.3 | $ | 0.24 | |||||||
| * | Using 203.8 M diluted shares |
10
Table of Contents
|
|
QIAGEN N.V.
RECONCILIATION OF REPORTED TO ADJUSTED FIGURES
(unaudited)
Six months ended June 30, 2010
(in US$ millions, except EPS data)
| Net Sales | Gross Profit | Operating Income |
Pre-tax Income |
Income Tax | Net Income | Diluted EPS* |
||||||||||||
| Reported results |
527.1 | 346.0 | 87.5 | 80.9 | (9.4 | ) | 71.5 | $ | 0.30 | |||||||||
| Adjustments: |
||||||||||||||||||
| Business integration, acquisition related and restructuring costs and tax benefit from restructuring |
— | 0.8 | 10.5 | 10.5 | (12.0 | ) | (1.5 | ) | (0.01 | ) | ||||||||
| Purchased intangible amortization |
— | 30.4 | 42.4 | 42.4 | (15.0 | ) | 27.4 | 0.11 | ||||||||||
| Share-based compensation |
— | 0.4 | 6.3 | 6.3 | (1.8 | ) | 4.5 | 0.02 | ||||||||||
| Total adjustments |
— | 31.6 | 59.2 | 59.2 | (28.8 | ) | 30.4 | 0.12 | ||||||||||
| Adjusted results |
527.1 | 377.6 | 146.7 | 140.1 | (38.2 | ) | 101.9 | $ | 0.42 | |||||||||
| * | Using 241.8 M diluted shares |
Six months ended June 30, 2009
(in US$ millions, except EPS data)
| Net Sales | Gross Profit | Operating Income |
Pre-tax Income |
Income Tax | Net Income | Diluted EPS* | ||||||||||
| Reported Results |
461.1 | 305.9 | 83.9 | 73.6 | (18.0 | ) | 55.6 | $ | 0.27 | |||||||
| Adjustments: |
||||||||||||||||
| Business integration, acquisition related and restructuring costs |
— | 0.5 | 7.9 | 7.9 | (2.5 | ) | 5.4 | 0.03 | ||||||||
| Purchased intangible amortization |
— | 26.2 | 34.1 | 34.1 | (11.9 | ) | 22.2 | 0.11 | ||||||||
| Share-based compensation |
— | 0.5 | 5.0 | 5.0 | (1.5 | ) | 3.5 | 0.02 | ||||||||
| Acquisition related write-off of prepaid expenses and other asset impairment |
— | — | — | 2.7 | (0.9 | ) | 1.8 | 0.01 | ||||||||
| Total adjustments |
— | 27.2 | 47.0 | 49.7 | (16.8 | ) | 32.9 | 0.17 | ||||||||
| Adjusted results |
461.1 | 333.1 | 130.9 | 123.3 | (34.8 | ) | 88.5 | $ | 0.44 | |||||||
| * | Using 203.5 M diluted shares |
11