PerkinElmer Announces Financial Results for the Second Quarter of 2014

• Revenue growth of 3%; Adjusted and organic revenue growth of 2%
• GAAP earnings per share from continuing operations of $0.46; Adjusted earnings per share increased 16% to $0.59
• Expanded adjusted operating profit margin by 110 basis points
• Strong cash flow from continuing operations of $54.5 million

WALTHAM, Mass.--(BUSINESS WIRE)--PerkinElmer, Inc. (NYSE: PKI), a global leader focused on improving the health and safety of people and the environment, today reported financial results for the second quarter ended June 29, 2014.

The Company reported GAAP earnings per share from continuing operations of $0.46, compared to $0.24 in the second quarter of 2013. Revenue in the second quarter of 2014 was $556.2 million, as compared to $540.7 million in the second quarter of 2013. GAAP operating income from continuing operations for the second quarter of 2014 was $69.6 million, compared to $40.2 million in the second quarter of 2013. GAAP operating profit margin from continuing operations was 12.5% in the second quarter of 2014, compared to 7.4% in the second quarter of 2013.

Adjusted earnings per share was $0.59, compared to $0.51 in the second quarter of 2013. Adjusted revenue and organic revenue both increased 2% compared to the second quarter of 2013. Adjusted revenue was $556.6 million, compared to $544.5 million in the second quarter of 2013. Adjusted operating income for the second quarter of 2014 was $93.3 million, compared to $85.4 million for the same period a year ago. Adjusted operating profit margin increased 110 basis points to 16.8% as a percentage of adjusted revenue. For the Company’s non-GAAP financial measures, adjustments have been noted in the attached reconciliations.

“I am pleased with our progress at this point in the year as evidenced by our strong first half financial performance and our continued success in building a more effective organization,” said Robert Friel, chairman and chief executive officer of PerkinElmer. “Our focus on developing new and innovative solutions will result in a number of new product launches in the second half of this year, giving us confidence in our ability to deliver on our full year commitments.”

Cash Flow

For the six months ending June 29, 2014, operating cash flow from continuing operations was $122.6 million as compared to $39.9 million for the same period a year ago.

Financial Overview by Reporting Segment for the Second Quarter 2014

Human Health

• Revenue of $307.5 million, as compared to $297.3 million for the second quarter of 2013.
• Operating income of $52.6 million, as compared to $30.6 million for the same period a year ago.
• Adjusted revenue of $307.9 million, as compared to $301.1 million for the second quarter of 2013. Adjusted revenue increased 2% and organic revenue increased 1%.
• Adjusted operating income of $70.8 million, as compared to $64.6 million for the same period a year ago.
• Adjusted operating profit margin was 23.0% as a percentage of adjusted revenue, an increase of approximately 150 basis points as compared to the second quarter of 2013.

Environmental Health

• Revenue of $248.7 million, as compared to $243.4 million for the second quarter of 2013. Revenue and organic revenue increased 2%.
• Operating income of $30.9 million, as compared to $19.3 million for the same period a year ago.
• Adjusted operating income of $32.9 million, as compared to $30.5 million for the same period a year ago.
• Adjusted operating profit margin was 13.2% as a percentage of revenue, an increase of approximately 70 basis points as compared to the second quarter of 2013.

Financial Guidance – Full Year 2014 - Updated

For the full year 2014, the Company forecasts organic revenue to increase in the mid-single digit range relative to 2013. For the full year 2014, the Company now forecasts GAAP earnings per share from continuing operations in the range of $1.89 to $1.93 and reiterates on a non-GAAP basis, which is expected to include the adjustments noted in the attached reconciliation, adjusted earnings per share in the range of $2.42 to $2.46.

Conference Call Information

The Company will discuss its second quarter results and its outlook for business trends in a conference call on July 31, 2014 at 5:00 p.m. Eastern Time (ET). To access the call, please dial [phone] prior to the scheduled conference call time and provide the access code 90033004.

A live audio webcast of the call will be available on the Investor section of the Company’s Web site, www.perkinelmer.com. Please go to the site at least 15 minutes prior to the call in order to register, download, and install any necessary software. An archived version of the webcast will be posted on the Company’s Web site for a two week period beginning approximately two hours after the call.

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 and divestitures. Words such as "believes," "intends," "anticipates," "plans," "expects," "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) fluctuations in the global economic and political environments; (3) our failure to introduce new products in a timely manner; (4) our ability to execute acquisitions and license technologies, or to successfully integrate acquired businesses and licensed technologies into our existing business or to make them profitable, or successfully divest businesses; (5) our failure to adequately protect our intellectual property; (6) the loss of any of our licenses or licensed rights; (7) our ability to compete effectively; (8) fluctuation in our quarterly operating results and our ability to adjust our operations to address unexpected changes; (9) significant disruption in third-party package delivery and import/export services or significant increases in prices for those services; (10) disruptions in the supply of raw materials and supplies; (11) the manufacture and sale of products exposing us to product liability claims; (12) our failure to maintain compliance with applicable government regulations; (13) regulatory changes; (14) our failure to comply with healthcare industry regulations; (15) economic, political and other risks associated with foreign operations; (16) our ability to retain key personnel; (17) significant disruption in our information technology systems; (18) our ability to obtain future financing; (19) restrictions in our credit agreements; (20) our ability to realize the full value of our intangible assets; (21) significant fluctuations in our stock price; (22) reduction or elimination of dividends on our common stock; and (23) 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 PerkinElmer

PerkinElmer, Inc. is a global leader focused on improving the health and safety of people and the environment. The Company reported revenue of approximately $2.2 billion in 2013, has about 7,600 employees serving customers in more than 150 countries, and is a component of the S&P 500 Index. Additional information is available through 1-877-PKI-NYSE, or at www.perkinelmer.com.

PerkinElmer, Inc. and Subsidiaries
CONSOLIDATED INCOME STATEMENTS
	Three Months Ended						Six Months Ended
(In thousands, except per share data)	June 29, 2014			June 30, 2013				June 29, 2014			June 30, 2013
Revenue	$	556,170		$	540,673			$	1,086,780		$	1,043,616
Cost of revenue		308,186			299,011				603,083			577,512
Selling, general and administrative expenses		147,253			147,795				299,690			298,235
Research and development expenses		30,352			34,404				59,731			68,402
Restructuring and contract termination charges, net		742			19,247				2,877			22,557
Operating income from continuing operations		69,637			40,216				121,399			76,910
Interest income		(151	)		(64	)			(245	)		(169	)
Interest expense		9,079			11,913				18,298			23,606
Other expense, net		36			1,016				2,200			1,468
Income from continuing operations before income taxes		60,673			27,351				101,146			52,005
Provision for (benefit from) income taxes		8,670			77				14,192			(8,044	)
Income from continuing operations		52,003			27,274				86,954			60,049
Loss from discontinued operations, before income taxes		(2,084	)		(552	)			(3,114	)		(1,345	)
(Loss) gain on disposition of discontinued operations, before income taxes		(302	)		613				(374	)		521
Benefit from income taxes on discontinued operations and dispositions		(873	)		(590	)			(1,248	)		(916	)
(Loss) income from discontinued operations and dispositions		(1,513	)		651				(2,240	)		92
Net income	$	50,490		$	27,925			$	84,714		$	60,141
Diluted earnings per share:
Income from continuing operations	$	0.46		$	0.24			$	0.76		$	0.53
(Loss) income from discontinued operations and dispositions		(0.01	)		0.01				(0.02	)		0.00
Net income	$	0.44		$	0.25			$	0.74		$	0.53
Weighted average diluted shares of common stock outstanding		113,971			112,718				113,874			113,717
ABOVE PREPARED IN ACCORDANCE WITH GAAP
Additional Supplemental Information^(1):
(per share, continuing operations)
GAAP EPS from continuing operations	$	0.46		$	0.24			$	0.76		$	0.53
Amortization of intangible assets, net of income taxes		0.12			0.13				0.24			0.25
Purchase accounting adjustments, net of income taxes		(0.01	)		0.02				(0.00	)		0.03
Significant litigation matter, net of income taxes		0.02			-				0.04			-
Significant tax credits		-			-				-			(0.08	)
Restructuring and contract termination charges, net of income taxes		0.00			0.11				0.02			0.13
Adjusted EPS	$	0.59		$	0.51			$	1.05		$	0.86
(1) amounts may not sum due to rounding

PerkinElmer, Inc. and Subsidiaries
REVENUE AND OPERATING INCOME (LOSS)
(In thousands, except percentages)			Three Months Ended						Six Months Ended
			June 29, 2014			June 30, 2013			June 29, 2014			June 30, 2013
Human Health	Reported revenue	$	307,505		$	297,319		$	605,694		$	576,213
	Purchase accounting adjustments		426			3,799			1,878			5,731
	Adjusted Revenue		307,931			301,118			607,572			581,944
	Reported operating income from continued operations		52,614			30,628			96,704			56,441
	OP%		17.1	%		10.3	%		16.0	%		9.8	%
	Amortization of intangible assets		18,196			19,523			36,125			39,276
	Purchase accounting adjustments		(337	)		3,905			1,201			5,885
	Acquisition-related costs		40			7			69			29
	Restructuring and contract termination charges, net		280			10,550			770			13,788
	Adjusted operating income		70,793			64,613			134,869			115,419
	Adjusted OP%		23.0	%		21.5	%		22.2	%		19.8	%
Environmental Health	Reported revenue		248,665			243,354			481,086			467,403
	Reported operating income from continued operations		30,872			19,298			52,371			40,026
	OP%		12.4	%		7.9	%		10.9	%		8.6	%
	Amortization of intangible assets		2,380			2,474			5,146			4,936
	Purchase accounting adjustments		(830	)		-			(830	)		-
	Acquisition-related costs		30			59			112			108
	Restructuring and contract termination charges, net		462			8,697			2,107			8,769
	Adjusted operating income		32,914			30,528			58,906			53,839
	Adjusted OP%		13.2	%		12.5	%		12.2	%		11.5	%
Corporate	Reported operating loss		(13,849	)		(9,710	)		(27,676	)		(19,557	)
	Significant litigation matter		3,418			-			6,645			-
	Mark to market on postretirement benefits		-			-			(54	)		(47	)
	Adjusted operating loss		(10,431	)		(9,710	)		(21,085	)		(19,604	)
Continuing Operations	Reported revenue	$	556,170		$	540,673		$	1,086,780		$	1,043,616
	Purchase accounting adjustments		426			3,799			1,878			5,731
	Adjusted Revenue		556,596			544,472			1,088,658			1,049,347
	Reported operating income from continued operations		69,637			40,216			121,399			76,910
	OP%		12.5	%		7.4	%		11.2	%		7.4	%
	Amortization of intangible assets		20,576			21,997			41,271			44,212
	Purchase accounting adjustments		(1,167	)		3,905			371			5,885
	Acquisition-related costs		70			66			181			137
	Significant litigation matter		3,418			-			6,645			-
	Mark to market on postretirement benefits		-			-			(54	)		(47	)
	Restructuring and contract termination charges, net		742			19,247			2,877			22,557
	Adjusted operating income	$	93,276		$	85,431		$	172,690		$	149,654
	Adjusted OP%		16.8	%		15.7	%		15.9	%		14.3	%
REPORTED REVENUE AND REPORTED OPERATING INCOME (LOSS) PREPARED IN ACCORDANCE WITH GAAP

PerkinElmer, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
	Three Months Ended						Six Months Ended
	June 29, 2014			June 30, 2013			June 29, 2014			June 30, 2013
(In thousands)
Operating activities:
Net income	$	50,490		$	27,925		$	84,714		$	60,141
Less: loss (gain) from discontinued operations and dispositions, net of income taxes		1,513			(651	)		2,240			(92	)
Income from continuing operations		52,003			27,274			86,954			60,049
Adjustments to reconcile income from continuing operations
to net cash provided by continuing operations:
Stock-based compensation		4,803			3,226			9,319			7,642
Restructuring and contract termination charges, net		742			19,247			2,877			22,557
Amortization of deferred debt issuance costs, interest rate hedges and accretion of discounts		358			867			662			1,680
Depreciation and amortization		28,579			31,835			57,907			61,980
Amortization of acquired inventory revaluation		-			74			-			203
Changes in operating assets and liabilities which (used) provided cash, excluding
effects from companies purchased and divested:
Accounts receivable, net		(3,298	)		(25,158	)		23,434			15,489
Inventories, net		1,982			(1,560	)		(15,737	)		(17,710	)
Accounts payable		(12,826	)		(1,461	)		(11,867	)		3,990
Accrued expenses and other		(17,886	)		(26,387	)		(30,979	)		(115,955	)
Net cash provided by operating activities of continuing operations		54,457			27,957			122,570			39,925
Net cash used in operating activities of discontinued operations		(62	)		(95	)		(464	)		(1,132	)
Net cash provided by operating activities		54,395			27,862			122,106			38,793
Investing activities:
Capital expenditures		(8,427	)		(11,023	)		(14,447	)		(22,852	)
Proceeds from surrender of life insurance policies		425			220			425			220
Activity related to acquisitions and investments, net of cash and cash equivalents acquired		(350	)		(1,449	)		(350	)		(49	)
Net cash used in investing activities of continuing operations		(8,352	)		(12,252	)		(14,372	)		(22,681	)
Net cash (used in) provided by investing activities of discontinued operations		(213	)		371			(213	)		494
Net cash used in investing activities		(8,565	)		(11,881	)		(14,585	)		(22,187	)
Financing Activities:
Payments on revolving credit facility		(137,000	)		(147,000	)		(232,000	)		(282,000	)
Proceeds from revolving credit facility		103,000			127,000			193,000			340,000
Payments of debt issuance costs		(121	)		-			(1,845	)		-
Settlement of cash flow hedges		-			523			-			1,363
Net (payments on) proceeds from other credit facilities		(255	)		(2,758	)		(507	)		5,264
Proceeds from issuance of common stock under stock plans		12,223			1,827			19,454			7,289
Purchases of common stock		(35,060	)		(135	)		(38,976	)		(126,993	)
Dividends paid		(7,922	)		(7,832	)		(15,809	)		(15,892	)
Net cash used in financing activities		(65,135	)		(28,375	)		(76,683	)		(70,969	)
Effect of exchange rate changes on cash and cash equivalents		450			(1,007	)		1,178			(4,611	)
Net (decrease) increase in cash and cash equivalents		(18,855	)		(13,401	)		32,016			(58,974	)
Cash and cash equivalents at beginning of period		224,113			125,871			173,242			171,444
Cash and cash equivalents at end of period	$	205,258		$	112,470		$	205,258		$	112,470
PREPARED IN ACCORDANCE WITH GAAP

PerkinElmer, Inc. and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(In thousands)	June 29, 2014			December 29, 2013
Current assets:
Cash and cash equivalents	$	205,258		$	173,242
Accounts receivable, net		443,722			466,749
Inventories, net		277,991			260,858
Other current assets		151,715			140,342
Current assets of discontinued operations		1,963			3,647
Total current assets		1,080,649			1,044,838
Property, plant and equipment, net:
At cost		507,700			498,111
Accumulated depreciation		(328,024	)		(314,923	)
Property, plant and equipment, net		179,676			183,188
Marketable securities and investments		1,327			1,319
Intangible assets, net		417,308			460,430
Goodwill		2,141,819			2,143,120
Other assets, net		113,714			111,633
Long-term assets of discontinued operations		2,075			2,184
Total assets	$	3,936,568		$	3,946,712
Current liabilities:
Short-term debt	$	1,051		$	2,624
Accounts payable		155,415			166,881
Short-term accrued restructuring		14,676			26,374
Accrued expenses and other current liabilities		404,322			403,678
Current liabilities of discontinued operations		3,135			3,239
Total current liabilities		578,599			602,796
Long-term debt		894,282			932,104
Long-term accrued restructuring		7,899			9,161
Long-term liabilities		399,797			408,164
Total liabilities		1,880,577			1,952,225
Total stockholders' equity		2,055,991			1,994,487
Total liabilities and stockholders' equity	$	3,936,568		$	3,946,712
PREPARED IN ACCORDANCE WITH GAAP

PerkinElmer, Inc. and Subsidiaries
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES ^(1)
(In millions, except per share data and percentages)	PKI
	Three Months Ended
	June 29, 2014					June 30, 2013
Adjusted revenue:
Revenue	$	556.2				$	540.7
Purchase accounting adjustments		0.4					3.8
Adjusted revenue	$	556.6				$	544.5
Adjusted gross margin:
Gross margin	$	248.0		44.6	%	$	241.7		44.7	%
Amortization of intangible assets		12.3		2.2	%		12.5		2.3	%
Purchase accounting adjustments		0.4		0.1	%		3.9		0.7	%
Adjusted gross margin	$	260.7		46.8	%	$	258.0		47.4	%
Adjusted SG&A:
SG&A	$	147.3		26.5	%	$	147.8		27.3	%
Amortization of intangible assets		(8.1	)	-1.5	%		(9.5	)	-1.7	%
Purchase accounting adjustments		1.6		0.3	%		(0.0	)	0.0	%
Acquisition-related costs		(0.1	)	0.0	%		(0.1	)	0.0	%
Significant litigation matter		(3.4	)	-0.6	%		-		0.0	%
Adjusted SG&A	$	137.2		24.7	%	$	138.2		25.4	%
Adjusted R&D:
R&D	$	30.4		5.5	%	$	34.4		6.4	%
Amortization of intangible assets		(0.1	)	0.0	%		(0.1	)	0.0	%
Adjusted R&D	$	30.2		5.4	%	$	34.3		6.3	%
Adjusted operating income:
Operating income	$	69.6		12.5	%	$	40.2		7.4	%
Amortization of intangible assets		20.6		3.7	%		22.0		4.1	%
Purchase accounting adjustments		(1.2	)	-0.2	%		3.9		0.7	%
Acquisition-related costs		0.1		0.0	%		0.1		0.0	%
Significant litigation matter		3.4		0.6	%		-		0.0	%
Restructuring and contract termination charges, net		0.7		0.1	%		19.2		3.6	%
Adjusted operating income	$	93.3		16.8	%	$	85.4		15.7	%
	PKI
	Three Months Ended
	June 29, 2014					June 30, 2013
Adjusted EPS:
GAAP EPS	$	0.44				$	0.25
Discontinued operations, net of income taxes		(0.01	)				0.01
GAAP EPS from continuing operations		0.46					0.24
Amortization of intangible assets, net of income taxes		0.12					0.13
Purchase accounting adjustments, net of income taxes		(0.01	)				0.02
Significant litigation matter, net of income taxes		0.02					-
Acquisition-related costs, net of income taxes		0.00					0.00
Restructuring and contract termination charges, net of income taxes		0.00					0.11
Adjusted EPS	$	0.59				$	0.51
	Human Health
	Three Months Ended
	June 29, 2014					June 30, 2013
Adjusted revenue:
Revenue	$	307.5				$	297.3
Purchase accounting adjustments		0.4					3.8
Adjusted revenue	$	307.9				$	301.1
Adjusted operating income:
Operating income	$	52.6		17.1	%	$	30.6		10.3	%
Amortization of intangible assets		18.2		5.9	%		19.5		6.6	%
Purchase accounting adjustments		(0.3	)	-0.1	%		3.9		1.3	%
Acquisition-related costs		0.0		0.0	%		0.0		0.0	%
Restructuring and contract termination charges, net		0.3		0.1	%		10.6		3.5	%
Adjusted operating income	$	70.8		23.0	%	$	64.6		21.5	%
	Environmental Health
	Three Months Ended
	June 29, 2014					June 30, 2013
Revenue:
Revenue	$	248.7				$	243.4
Adjusted operating income:
Operating income	$	30.9		12.4	%	$	19.3		7.9	%
Amortization of intangible assets		2.4		1.0	%		2.5		1.0	%
Purchase accounting adjustments		(0.8	)	-0.3	%		-		0.0	%
Acquisition-related costs		0.0		0.0	%		0.1		0.0	%
Restructuring and contract termination charges, net		0.5		0.2	%		8.7		3.6	%
Adjusted operating income	$	32.9		13.2	%	$	30.5		12.5	%
(1) amounts may not sum due to rounding

PerkinElmer, Inc. and Subsidiaries
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES ^(1)
(In millions, except per share data and percentages)	PKI
	Six Months Ended
	June 29, 2014					June 30, 2013
Adjusted revenue:
Revenue	$	1,086.8				$	1,043.6
Purchase accounting adjustments		1.9					5.7
Adjusted revenue	$	1,088.7				$	1,049.3
Adjusted gross margin:
Gross margin	$	483.7		44.5	%	$	466.1		44.7	%
Amortization of intangible assets		25.0		2.3	%		25.1		2.4	%
Purchase accounting adjustments		1.9		0.2	%		5.9		0.6	%
Mark to market on postretirement benefits		(0.1	)	0.0	%		(0.0	)	0.0	%
Adjusted gross margin	$	510.6		46.9	%	$	497.1		47.4	%
Adjusted SG&A:
SG&A	$	299.7		27.6	%	$	298.2		28.6	%
Amortization of intangible assets		(16.0	)	-1.5	%		(19.0	)	-1.8	%
Purchase accounting adjustments		1.5		0.1	%		0.0		0.0	%
Acquisition-related costs		(0.2	)	0.0	%		(0.1	)	0.0	%
Significant litigation matter		(6.6	)	-0.6	%		-		0.0	%
Adjusted SG&A	$	278.4		25.6	%	$	279.1		26.6	%
Adjusted R&D:
R&D	$	59.7		5.5	%	$	68.4		6.6	%
Amortization of intangible assets		(0.3	)	0.0	%		(0.1	)	0.0	%
Adjusted R&D	$	59.4		5.5	%	$	68.3		6.5	%
Adjusted operating income:
Operating income	$	121.4		11.2	%	$	76.9		7.4	%
Amortization of intangible assets		41.3		3.8	%		44.2		4.2	%
Purchase accounting adjustments		0.4		0.0	%		5.9		0.6	%
Acquisition-related costs		0.2		0.0	%		0.1		0.0	%
Significant litigation matter		6.6		0.6	%		-		0.0	%
Mark to market on postretirement benefits		(0.1	)	0.0	%		(0.0	)	0.0	%
Restructuring and contract termination charges, net		2.9		0.3	%		22.6		2.2	%
Adjusted operating income	$	172.7		15.9	%	$	149.7		14.3	%
	PKI
	Six Months Ended
	June 29, 2014					June 30, 2013
Adjusted EPS:
GAAP EPS	$	0.74				$	0.53
Discontinued operations, net of income taxes		(0.02	)				0.00
GAAP EPS from continuing operations		0.76					0.53
Amortization of intangible assets, net of income taxes		0.24					0.25
Purchase accounting adjustments, net of income taxes		(0.00	)				0.03
Significant litigation matter, net of income taxes		0.04					-
Acquisition-related costs, net of income taxes		0.00					0.00
Mark to market on postretirement benefits, net of income taxes		(0.00	)				(0.00	)
Significant tax credits		-					(0.08	)
Restructuring and contract termination charges, net of income taxes		0.02					0.13
Adjusted EPS	$	1.05				$	0.86
	PKI
						Twelve Months Ended
						December 28, 2014
Adjusted EPS:						Projected
GAAP EPS from continuing operations						$	1.89 - $1.93
Amortization of intangible assets, net of income taxes							0.47
Purchase accounting adjustments, net of income taxes							(0.00	)
Significant litigation matter, net of income taxes							0.04
Acquisition-related costs, net of income taxes							0.00
Mark to market on postretirement benefits, net of income taxes							(0.00	)
Restructuring and contract termination charges, net of income taxes							0.02
Adjusted EPS						$	2.42 - $2.46
	Human Health
	Six Months Ended
	June 29, 2014					June 30, 2013
Adjusted revenue:
Revenue	$	605.7				$	576.2
Purchase accounting adjustments		1.9					5.7
Adjusted revenue	$	607.6				$	581.9
Adjusted operating income:
Operating income	$	96.7		16.0	%	$	56.4		9.8	%
Amortization of intangible assets		36.1		6.0	%		39.3		6.8	%
Purchase accounting adjustments		1.2		0.2	%		5.9		1.0	%
Acquisition-related costs		0.1		0.0	%		0.0		0.0	%
Restructuring and contract termination charges, net		0.8		0.1	%		13.8		2.4	%
Adjusted operating income	$	134.9		22.2	%	$	115.4		19.8	%
	Environmental Health
	Six Months Ended
	June 29, 2014					June 30, 2013
Revenue:
Revenue	$	481.1				$	467.4
Adjusted operating income:
Operating income	$	52.4		10.9	%	$	40.0		8.6	%
Amortization of intangible assets		5.1		1.1	%		4.9		1.1	%
Purchase accounting adjustments		(0.8	)	-0.2	%		-		0.0	%
Acquisition-related costs		0.1		0.0	%		0.1		0.0	%
Restructuring and contract termination charges, net		2.1		0.4	%		8.8		1.9	%
Adjusted operating income	$	58.9		12.2	%	$	53.8		11.5	%
(1) amounts may not sum due to rounding

PerkinElmer, Inc. and Subsidiaries
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES ^(1)
	PKI
	Three Months Ended
	June 29, 2014
Organic revenue growth:
Reported revenue growth	3%
Less: effect of foreign exchange rates	1%
Less: effect of acquisitions including purchase accounting adjustments	1%
Organic revenue growth	2%
	Human Health
	Three Months Ended
	June 29, 2014
Organic revenue growth:
Reported revenue growth	3%
Less: effect of foreign exchange rates	1%
Less: effect of acquisitions including purchase accounting adjustments	1%
Organic revenue growth	1%
	Environmental Health
	Three Months Ended
	June 29, 2014
Organic revenue growth:
Reported revenue growth	2%
Less: effect of foreign exchange rates	0%
Less: effect of acquisitions including purchase accounting adjustments	0%
Organic revenue growth	2%
(1) amounts may not sum due to rounding

Adjusted Revenue and Adjusted Revenue Growth

We use the term “adjusted revenue” to refer to GAAP revenue, including estimated revenue from contracts acquired in various acquisitions that will not be fully recognized due to business combination 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 believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better measure the performance of our investments in technology, to evaluate long-term performance trends and to assess our ability to invest in our business. Adjusted revenue growth also provides for easier comparisons of our performance with prior and future periods and relative comparisons to our peers. Our GAAP revenue for the periods subsequent to our acquisitions does not reflect the full amount of revenue on such contracts that would have otherwise been recorded by the acquired businesses. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe our investors will use this adjustment as a measure of the ongoing performance of the acquired businesses because customers have historically entered into such contracts for renewed and/or developmental support, although there can be no assurance that customers will do so in the future.

Organic Revenue and Organic Revenue Growth

We use the term “organic revenue” to refer to GAAP revenue, excluding the effect of foreign currency translation and acquisitions, and including estimated revenue from contracts acquired in various acquisitions that will not be fully recognized due to business combination 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 believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better measure the performance of our investments in technology, to evaluate long-term performance trends and to assess our ability to invest in our business. Organic revenue growth also provides for easier comparisons of our performance with prior and future periods and relative comparisons to our peers. We exclude the effect of foreign currency translation from these measures because foreign currency translation is subject to volatility and can obscure underlying trends. We exclude the effect of acquisitions because acquisition activity can vary dramatically between reporting periods and between us and our peers, which we believe makes comparisons of long-term performance trends difficult for management and investors, and could result in overstating or understating to our investors the performance of our operations. We include estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination rules. Our GAAP revenue for the periods subsequent to our acquisitions does not reflect the full amount of revenue on such contracts that would have otherwise been recorded by the acquired businesses. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe our investors will use this adjustment as a measure of the ongoing performance of the acquired businesses because customers have historically entered into such contracts for renewed and/or developmental support, although there can be no assurance that customers will do so in the future.

Adjusted Gross Margin and Adjusted Gross Margin Percentage

We use the term “adjusted gross margin” to refer to GAAP gross margin, excluding amortization of intangible assets, inventory fair value adjustments related to business acquisitions, other costs related to business acquisitions, and including estimated revenue from contracts acquired in various acquisitions that will not be fully recognized due to business combination accounting rules. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate our non-GAAP measure. We use the related term “adjusted gross margin percentage” to refer to adjusted gross margin as a percentage of adjusted revenue. We believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better measure the performance of our investments in technology, to evaluate the long-term profitability trends and to assess our ability to invest in our business. We exclude amortization of intangible assets and adjustments for mark-to-market accounting on post-retirement benefits from these measures because these charges do not represent what we believe our investors consider to be costs of producing our products and could distort the additional value generated over the cost of producing those products. In addition, inventory fair value adjustments related to business acquisitions and other costs related to business acquisitions are excluded because they only occur due to an acquisition and the potential subsequent repositioning of the business that could distort the performance measures of costs used in producing our products. We include estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination rules. Our GAAP revenue for the periods subsequent to our acquisitions does not reflect the full amount of revenue on such contracts that would have otherwise been recorded by the acquired businesses. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe our investors will use this adjustment as a measure of the ongoing performance of the acquired businesses because customers have historically entered into such contracts for renewed and/or developmental support, although there can be no assurance that customers will do so in the future.

Adjusted Selling, General and Administrative (“SG&A”) Expense and Adjusted SG&A Percentage

We use the term “adjusted SG&A expense” to refer to GAAP SG&A expense, excluding amortization of intangible assets, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, and a significant litigation matter. We use the related term “adjusted SG&A percentage” to refer to adjusted SG&A expense as a percentage of adjusted revenue. We believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better measure the cost of the internal operating structure, our ability to leverage that structure and the level of investment required to grow our business. We exclude amortization of intangible assets and a significant litigation matter from these measures because these charges do not represent what we believe our investors consider to be costs that support our internal operating structure and could distort the efficiencies of that structure. We exclude changes to the fair values assigned to contingent consideration and other costs related to business acquisitions because they only occur due to an acquisition and the potential subsequent repositioning of the business that could distort the performance measures of costs to support our internal operating structure.

Adjusted Research and Development (“R&D”) Expense and Adjusted R&D Percentage

We use the term “adjusted R&D expense” to refer to GAAP R&D expense, excluding amortization of intangible assets. We use the related term “adjusted R&D percentage” to refer to adjusted R&D expense as a percentage of adjusted revenue. We believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better understand and evaluate our internal technology investments. We exclude amortization of intangible assets from these measures because these charges do not represent what we believe our investors consider to be internal investments in R&D activities and could distort our R&D investment level.

Adjusted Operating Income, Adjusted Operating Profit Percentage, Adjusted Operating Profit Margin and Adjusted Operating Margin

We use the term “adjusted operating income,” to refer to GAAP operating income, excluding amortization of intangible assets, inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, a significant litigation matter, and restructuring and contract termination charges, and including estimated revenue from contracts acquired in various acquisitions that will not be fully recognized due to business combination accounting rules. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate our non-GAAP measure. Adjusted operating income is calculated by subtracting adjusted R&D expense and adjusted SG&A expense from adjusted gross margin. 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 believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to analyze the costs of the different components of producing and selling our products, to better measure the performance of our internal investments in technology and to evaluate the long-term profitability trends of our core operations. Adjusted operating income also provides for easier comparisons of our performance and profitability with prior and future periods and relative comparisons to our peers. We believe our investors do not consider the items that we exclude from adjusted operating income to be costs of producing our products, investments in technology and production or costs to support our internal operating structure, and so we present this non-GAAP measure to avoid overstating or understating to our investors the performance of our operations. We exclude restructuring and contract termination charges because they tend to occur due to an acquisition, divestiture, repositioning of the business or other unusual event that could distort the performance measures of our internal investments and costs to support our internal operating structure. We include estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination rules. Our GAAP revenue for the periods subsequent to our acquisitions does not reflect the full amount of revenue on such contracts that would have otherwise been recorded by the acquired businesses. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe our investors will use this adjustment as a measure of the ongoing performance of the acquired businesses because customers have historically entered into such contracts for renewed and/or developmental support, although there can be no assurance that customers will do so in the future.

Adjusted Earnings Per Share

We use the term “adjusted earnings per share,” or “adjusted EPS,” to refer to GAAP earnings per share, excluding discontinued operations, amortization of intangible assets, inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, a significant litigation matter, restructuring and contract termination charges, and significant tax credits, and including estimated revenue from contracts acquired in various acquisitions that will not be fully recognized due to business combination accounting rules. We also exclude adjustments for mark-to-market accounting on post-retirement benefits, therefore only our projected costs have been used to calculate our non-GAAP measure. Adjusted earnings per share is calculated by subtracting the items above included in adjusted gross margin, adjusted R&D expense, adjusted SG&A expense, restructuring and contract termination charges, the provision for taxes related to these items, and significant tax credits from GAAP earnings per share. We believe that this non-GAAP measure, when taken together with our GAAP financial measures, allows us and our investors to analyze the costs of producing and selling our products and the performance of our internal investments in technology and our internal operating structure, to evaluate the long-term profitability trends of our core operations and to calculate the underlying value of the core business on a dilutive share basis, which is a key measure of the value of the Company used by our management and we believe used by investors as well. Adjusted earnings per share also facilitates the overall analysis of the value of the Company and the core measure of the success of our operating business model as compared to prior and future periods and relative comparisons to our peers. We exclude discontinued operations, amortization of intangible assets, inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, adjustments for mark-to-market accounting on post-retirement benefits, a significant litigation matter, restructuring and contract termination charges, and significant tax credits, as these items 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, which could result in overstating or understating to our investors the performance of our operations. We include estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination rules. Our GAAP revenue for the periods subsequent to our acquisitions does not reflect the full amount of revenue on such contracts that would have otherwise been recorded by the acquired businesses. The non-GAAP adjustment is intended to reflect the full amount of such revenue. We believe our investors will use this adjustment as a measure of the ongoing performance of the acquired businesses because customers have historically entered into such contracts for renewed and/or developmental support, although there can be no assurance that customers will do so in the future.

The second quarter tax effect on adjusted EPS for (i) discontinued operations was a benefit of $0.01 in both 2014 and 2013, (ii) amortization of intangible assets was an expense of $0.06 in 2014 and an expense of $0.07 in 2013, (iii) a significant litigation matter was an expense of $0.01 in 2014, (iv) restructuring and contract termination charges was an expense of $0.00 in 2014 and an expense of $0.06 in 2013, (v) the estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination accounting rules was an expense of $0.00 in 2014 and an expense of $0.01 in 2013. The second quarter tax effect on adjusted EPS for each of the remaining items (inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, significant tax credits and adjustments for mark-to-market accounting on post-retirement benefits) was $0.00 in both 2014 and 2013.

The full year tax effect on adjusted EPS through the second quarter for (i) discontinued operations was a benefit of $0.01 in both 2014 and 2013, (ii) amortization of intangible assets was an expense of $0.12 in 2014 and an expense of $0.14 in 2013, (iii) a significant litigation matter was an expense of $0.02 in 2014, (iv) restructuring and contract termination charges was an expense of $0.01 in 2014 and an expense of $0.07 in 2013, (v) significant tax credits was a benefit of $0.08 in 2013, (vi) the estimated revenue from contracts acquired with various acquisitions that will not be fully recognized due to business combination accounting rules was an expense of $0.01 in 2014 and an expense of $0.02 in 2013. The full year tax effect on adjusted EPS through the second quarter for each of the remaining items (inventory fair value adjustments related to business acquisitions, changes to the fair values assigned to contingent consideration, other costs related to business acquisitions, and adjustments for mark-to-market accounting on post-retirement benefits) was $0.00 in both 2014 and 2013.

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, other costs related to business acquisitions, a significant litigation matter, adjustments for mark-to-market accounting on post-retirement benefits, restructuring and contract termination charges, significant tax credits, and the estimated 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 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 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 are 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.