CARLSBAD, Calif., Nov. 5, 2013 /PRNewswire/ -- Life Technologies Corporation (NASDAQ: LIFE) today announced results for its third quarter ended September 30, 2013. Revenue for the third quarter was $936 million, an increase of 3 percent over the $911 million reported for the third quarter of 2012. Excluding the impact of currency, revenue growth for the quarter was 4 percent compared to the same period of the prior year.

"We are pleased with our mid-single digit revenue and double-digit non-GAAP EPS growth, which was driven by strength across our Research Consumables and Applied Sciences business groups, solid growth in Japan and emerging markets such as China, and continued stability in the U.S. and Europe," said Gregory T. Lucier, chairman and chief executive officer of Life Technologies. "During the quarter, we continued to execute against our strategy of expanding into growth markets by introducing new products in stem cells and next generation sequencing and by opening a state-of-the art forensics lab in India. In addition, we partnered with TriCore Reference Laboratories to establish our first next-generation sequencing Center of Excellence focused on clinical research."

Lucier continued, "On August 21, 2013, our stockholders voted to adopt the Life Technologies and Thermo Fisher merger agreement, representing a significant milestone and bringing us one step closer to the anticipated close of the acquisition in early 2014. Both companies remain excited about creating the unrivaled leader in life sciences that will continue to accelerate innovation and better meet the needs of our customers."

Life Technologies reported results compared to the quarter ended September 30, 2012. Results are non-GAAP unless indicated otherwise. A full reconciliation of non-GAAP to GAAP measures can be found in the tables of today's press release.

Analysis of Third Quarter 2013 Results


    --  Third quarter revenue increased by 3 percent over the prior year,
        representing an increase of approximately 4 percent excluding the impact
        of currency.  Revenue growth for the quarter was driven by increases in
        the company's Research Consumables and Bioproduction businesses,
        partially offset by declines in Genetic Analysis.
    --  Gross margin in the third quarter was 65.7 percent, approximately 10
        basis points higher than the same period of the prior year.  Gross
        margin was driven by manufacturing productivity and higher realized
        price, partially offset by a decline in royalties.
    --  Operating margin was 28.1 percent in the third quarter, approximately 10
        basis points higher than in the same period of the prior year, primarily
        due to the increase in revenue and gross margin, partially offset by
        increases in expenses related to acquisitions and planned investments in
        Ion Torrent.
    --  The Company's tax rate was 22.9 percent for the third quarter, which was
        lower than the third quarter of last year due to the reinstatement of
        the U.S. federal research tax credit and tax credits on foreign
        repatriation.
    --  Third quarter EPS increased 10 percent to $1.02.
    --  Diluted weighted shares outstanding were 175.9 million in the third
        quarter, a decrease of 1.4 million shares over the prior year.  The
        decrease was a result of the share repurchase program, partially offset
        by shares issued for employee stock plans.
    --  Cash flow from operating activities for the third quarter was $250
        million.  Third quarter capital expenditures were $25 million, resulting
        in free cash flow of $225 million.  The company ended the quarter with
        $368 million in cash and short-term investments.

Business Group and Regional Highlights


    --  Research Consumables revenue was $404 million in the third quarter, an
        increase of 5 percent compared to the prior year.  Excluding the impact
        of currency, revenue for the business group increased 6 percent
        primarily due to strong sales from the Company's fluorescent imaging,
        stem cells, synthetic biology and cell culture products.
    --  Genetic Analysis revenue was $338 million in the third quarter, a
        decrease of 4 percent over the same period last year.  Excluding the
        impact of currency, revenue decreased 3 percent.  Results for the
        quarter were primarily driven by an expected decline in qPCR royalties
        and SOLiD sales, offset by continued solid performance in the rest of
        the business.
    --  Applied Sciences revenue was $194 million in the third quarter, an
        increase of 12 percent over the prior year.  Excluding the impact of
        currency, revenue increased 13 percent primarily as a result of an
        increase in Bioproduction sales.
    --  Regional revenue growth rates excluding currency for the third quarter,
        compared to the same quarter of the prior year, were as follows: the
        Americas were flat, Europe grew 2 percent, Asia Pacific grew 18 percent,
        and Japan grew 8 percent.

Outlook
Given the announcement in April that Life Technologies and Thermo Fisher have entered into a definitive merger agreement under which Thermo Fisher will acquire all of the outstanding shares of Life Technologies for $76.00 per share in cash, the Company is no longer providing quarterly guidance. The Company will continue to provide commentary regarding the impact that fluctuations in currency rates could have on results.

Based on September 30, 2013 rates, currency is expected to have a negative impact of approximately $57 million on revenue and $0.13 on non-GAAP EPS for the full year. This compares to a negative impact of $75 million on revenue and $0.17 on non-GAAP EPS for the full year at June 30, 2013 rates.

Conference Calls
In light of the announced transaction with Thermo Fisher, the Company will no longer hold conference calls for its quarterly and annual earnings. The transaction, which is expected to close early in 2014, is subject to customary closing conditions, including regulatory approvals.

About Life Technologies
Life Technologies Corporation (NASDAQ: LIFE) is a global biotechnology company that is committed to providing the most innovative products and services to leading customers in the fields of scientific research, genetic analysis and applied sciences. With a presence in more than 180 countries, the company's portfolio of 50,000 end-to-end solutions are secured by more than 5,000 patents and licenses that span the entire biological spectrum -- scientific exploration, molecular diagnostics, 21st century forensics, regenerative medicine and agricultural research. Life Technologies has approximately 10,000 employees and had sales of $3.8 billion in 2012. Visit us at our website: http://www.lifetechnologies.com.

Safe Harbor Statement
Certain statements contained in this press release are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and Life Technologies intends that such forward-looking statements be subject to the safe harbor created thereby. Forward-looking statements may be identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "will," or words of similar meaning and include, but are not limited to, statements about the expected future business and financial performance of the company and statements regarding the proposed acquisition of Life Technologies by Thermo Fisher. Such forward-looking statements include, but are not limited to, statements relating to financial projections, including revenue and pro forma EPS projections; success of acquired businesses, including cost and revenue synergies; development and increased flow of new products; leveraging technology and personnel; advanced opportunities and efficiencies; opportunities for growth; expectations of prospective new standards, new delivery platforms, and new selling specialization and effectiveness; plans and prospects for the company; corporate strategy and performance; and the expected timetable for completing the transaction with Thermo Fisher. A number of the matters discussed in this press release and presentation that are not historical or current facts deal with potential future circumstances and developments, including future research and development plans. The discussion of such matters is qualified by the inherent risks and uncertainties surrounding future expectations generally and other factors that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Such risks and uncertainties include, but are not limited to: volatility of the financial markets; and the risks that are described from time to time in Life Technologies' reports filed with the SEC. This press release and presentation speaks only as of its date, and the company disclaims any duty to update the information herein.

All products referenced are for Research Use Only and not intended for use in diagnostic procedures, unless otherwise noted.

Non-GAAP Measurements
This discussion includes certain financial information which constitutes "non-GAAP financial measures" as defined by the SEC. The GAAP measures which are most directly comparable to these measures, as well as a reconciliation of these measures with the most directly comparable GAAP measures, can be found at the Investor Relations portion of the company's website at www.lifetechnologies.com.

(Logo: http://photos.prnewswire.com/prnh/20110216/MM49339LOGO)

Investor and Financial Contact:

Carol Cox
Agnes Lee
Investor Relations
(760) 603-7208
ir@lifetech.com

                                                                                                                                                                                                  
                                                                                 LIFE TECHNOLOGIES CORPORATION
                                                                                                                                                                                                  
                                                                             CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                                                                                                                  
                                                                                                                                                                                                  
                                                                                             For the three months                                           For the three months
                                                                                                                                                                                                  
    (in thousands, except per share data)                                                  ended September 30, 2013                                       ended September 30, 2012
                                                                                           ------------------------                                       ------------------------
                                                                                                                                                                                                  
    (unaudited)
                                                                                                                                                                                                  
                                                                                                                                                                                                  
    Revenues                                                                                                            $935,090                                                        $911,183
                                                                                                                                                                                                  
    Cost of revenues                                                                                                     319,546                                                         361,571
                                                                                                                                                                                                  
    Purchased intangibles amortization                                                                                    70,641                                                          71,126
                                                                                                                          ------                                                          ------
                                                                                                                                                                                                  
                                               Gross profit                                                              544,903                                                         478,486
                                                                                                                         -------                                                         -------
                                                                                                                                                                                                  
    Gross margin                                                                                                            58.3%                                                           52.5%
                                                                                                                                                                                                  
    Operating expenses:
                                                                                                                                            
                           Selling, general
                           and
                           administrative                           268,839                                                        270,565
                                                                                                                                            
                           Research and
                           development                               82,978                                                         84,811
                                                                                                                                            
                           Business
                           consolidation
                           costs                                     26,922                                                         10,571
                                                                     ------
                                                                                                                                            
                           Total
                           operating
                           expenses                                 378,739                                                        365,947
                                                                    -------                                                        -------
                                                                                                                                                                                                  
                                               Operating income                                                          166,164                                                         112,539
                                                                                                                                                                                                  
    Operating margin                                                                                                        17.8%                                                           12.4%
                                                                                                                                            
                          Interest income                               400                                                            436
                                                                                                                                            
                          Interest expense                          (27,092)                                                      (29,291)
                                                                                                                                            
                          Other expense, net                         (5,182)                                                        (2,781)
                                                                    -------
                                                                                                                                            
                           Total other
                           expense, net                             (31,874)                                                      (31,636)
                                                                    -------                                                        -------
                                                                                                                                                                                                  
    Income from operations before provision for
                                                                                                                                                                                                  
         income taxes                                                                                                    134,290                                                          80,903
                                                                                                                                                                                                  
    Income tax provision                                                                                                 (16,310)                                                        (15,301)
                                                                                                                         -------                                                         -------
                                                                                                                                                                                                  
                                               Net income                                                                117,980                                                          65,602
                                                                                                                                                                                                  
                                                Net loss attributable to
                                                non-controlling interests                                                    266                                                             255
                                                                                                                             ---                                                             ---
                                                                                                                                                                                                  
                                                Net income attributable to
                                                controlling interest                                                    $118,246                                                         $65,857
                                                                                                                                                                                                  
                                                                                                                                                                                                  
    Effective tax rate                                                                                                      12.1%                                                           18.9%
                                                                                                                                                                                                  
    Numerator for diluted earnings
                                                                                                                                                                                                  
      per share                                                                                                         $118,246                                                         $65,857
                                                                                                                        ========                                                         =======
                                                                                                                                                                                                  
                                                                                                                                                                                                  
    Earnings per common share:
                                                                                                                                                                                                 
                           Basic earnings per
                           share
                           attributable to
                           controlling
                           interest                                   $0.68                                                                                                                $0.38
                                                                      =====
                                                                                                                                                                                                  
                                                                                                                                                                                                 
                           Diluted earnings
                           per share
                           attributable to
                           controlling
                           interest                                   $0.67                                                                                                                $0.37
                                                                      =====
                                                                                                                                                                                                  
                                                                                                                                                                                                  
    Weighted average shares used in per share calculation:
                                                                                                                                            
                          Basic                                                                                          172,892                                                         174,044
                                                                                                                                            
                          Diluted                                                                                        175,901                                                         177,258



                                                                                                                                                                                                
                                                                                LIFE TECHNOLOGIES CORPORATION
                                                                                                                                                                                                
                                                                               ITEMIZED RECONCILIATION BETWEEN
                                                                                                                                                                                                
                                                                                 GAAP AND NON-GAAP NET INCOME
                                                                                                                                                                                                
                                                                                                                                                                                                
                                                                                    For the three months                                            For the three months
                                                                                                                                                                                                
    (in thousands, except per share data)                                         ended September 30, 2013                                        ended September 30, 2012
                                                                                  ------------------------                                        ------------------------
                                                                                                                                                                                                
    (unaudited)
                                                                                                                                                                                                
                                                                                                                                                                                                
    GAAP net income                                                                                             $117,980                                                         $65,602
                                                                                                                                                                                                
                                                                                                                                                                                          
                       Non-GAAP revenue
                       adjustments
                                                                                                                                                                                                
                                          Purchase accounting
                                          related adjustments                                                        516                                                             193
                                                                                                                     ---                                                             ---
                                                                                                                                                                                          
                       Total Non-GAAP
                       revenue
                       adjustments                             516                                                    (1)      193                                                    (1)
                                                               ---                                                             ---
                                                                                                                                                                                                
                                                                                                                                                                                          
                       Non-GAAP cost of
                       revenues and
                       purchased
                       intangible
                       adjustments
                                                                                                                                                                                                
                                          Purchased intangibles
                                          amortization                                                            70,641                                                          71,126
                                                                                                                                                                                                
                                          Purchase accounting
                                          related adjustments                                                     (1,103)                                                              -
                                                                                                                                                                                                
                                         Legal settlement                                                              -                                                          48,500
                                                                                                                     ---                                                          ------
                                                                                                                                                                                          
                       Total Non-GAAP
                       cost of revenues
                       and purchased
                       intangible
                       adjustments                          69,538                                                    (2)  119,626                                                    (2)
                                                            ------                                                             ---
                                                                                                                                                                                                
                                                                                                                                                                                          
                       Non-GAAP
                       operating
                       expense
                       adjustments
                                                                                                                                                                                                
                                          Purchase accounting
                                          related adjustments                                                        194                                                           1,019
                                                                                                                                                                                                
                                          Business consolidation
                                          costs                                                                   26,922                                                          10,571
                                                                                                                                                                                                
                                         Legal settlement                                                              -                                                          11,400
                                                                                                                     ---                                                          ------
                                                                                                                                                                                          
                       Total Non-GAAP
                       operating
                       expense
                       adjustments                          27,116                                                    (3)   22,990                                                    (3)
                                                            ------                                                             ---
                                                                                                                                                                                                
                                                                                                                                                                                          
                       Non-GAAP income
                       tax provision
                       adjustments
                                                                                                                                                                                                
                                         Income tax adjustments                                                  (36,682)                                                        (45,740)
                                                                                                                 -------                                                         -------
                                                                                                                                                                                          
                       Total Non-GAAP
                       income tax
                       provision
                       adjustments                         (36,682)                                                   (4) (45,740)                                                    (4)
                                                          --------                                                             ---
                                                                                                                                                                                                
                                                                                                                                                                                                
    Non-GAAP Net Income                                                                                         $178,468                                                        $162,671
                                                                                                                                                                                          
                       Non-GAAP loss
                       attributable to
                       non-controlling
                       interest                                266                                                    (5)      255                                                    (5)
                                                               ---                                                             ---
                                                                                                                                                                                                
    Non-GAAP Net Income Attributable to Controlling
     Interest                                                                                                   $178,734                                                        $162,926
                                                                                                                --------                                                        --------
                                                                                                                                                                                                
                                                                                                                                                                                                
                                                                                                                                                                                                
    Non-GAAP Numerator for diluted earnings per share                                                           $178,734                                                        $162,926
                                                                                                                ========                                                        ========
                                                                                                                                                                                                
                                                                                                                                                                                                
    Non-GAAP Earnings per common share:
                                                                                                                                                                                          
                       Basic earnings
                       per share
                       attributable to
                       controlling
                       interest                              $1.03                                                           $0.94
                                                             =====
                                                                                                                                                                                                
                                                                                                                                                                                          
                       Diluted earnings
                       per share
                       attributable to
                       controlling
                       interest                              $1.02                                                           $0.92
                                                             =====
                                                                                                                                                                                                
                                                                                                                                                                                                
    Weighted average shares used in per share calculation:
                                                                                                                                                                                          
                      Basic                                                                                      172,892                                                         174,044
                                                                                                                                                                                          
                       Diluted                                                                                   175,901                                                         177,258


    Summary of Reconciliation between GAAP and Non-GAAP Net
     Income

                                                              For the three
                                                              months ended
                                                              September
                                                              30, 2013,
                                                              Non-GAAP
                                                              earnings
                                                              resulted in
                                                              total
                                                              revenue of
                                                              $935.6
                                                              million,
                                                              gross profit
                                                              of $615.0
                                                              million with
                                                              gross margin
                                                              of 65.7%,
                                                              operating
                                                              profit of
                                                              $263.3
                                                              million with
                                                              operating
                                                              margin of
                                                              28.1%, and
                                                              an income
                                                              tax
                                                              provision of
                                                              $53.0
                                                              million with
                                                              the Non-
                                                              GAAP
                                                              effective
                                                              tax rate of
                                                              22.9% with
                                                              the above
                                                              adjustments.


                                                              For the three
                                                              months ended
                                                              September
                                                              30, 2012,
                                                              Non-GAAP
                                                              earnings
                                                              resulted in
                                                              total
                                                              revenue of
                                                              $911.4
                                                              million,
                                                              gross profit
                                                              of $598.3
                                                              million with
                                                              gross margin
                                                              of 65.6%,
                                                              operating
                                                              profit of
                                                              $255.3
                                                              million with
                                                              operating
                                                              margin of
                                                              28.0%, and
                                                              an income
                                                              tax
                                                              provision of
                                                              $61.0
                                                              million with
                                                              the Non-
                                                              GAAP
                                                              effective
                                                              tax rate of
                                                              27.3% with
                                                              the above
                                                              adjustments.

    Notes

                                                        (1)   Add back
                                                              purchased
                                                              deferred
                                                              revenue of
                                                              $0.5 million
                                                              and $0.2
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2013 and
                                                              2012,
                                                              respectively.


                                                        (2)   Add back
                                                              amortization
                                                              of purchased
                                                              intangibles
                                                              of $70.6
                                                              million,
                                                              offset by
                                                              contingent
                                                              consideration
                                                              revaluation
                                                              of $1.1
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2013.
                                                              Add back
                                                              amortization
                                                              of purchased
                                                              intangibles
                                                              of $71.1
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2012.
                                                              Add back the
                                                              legal
                                                              judgment of
                                                              $48.5
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2012.


                                                        (3)   Add back
                                                              depreciation
                                                              of purchase
                                                              accounting
                                                              property,
                                                              plant, and
                                                              equipment
                                                              revaluation
                                                              of $0.2
                                                              million and
                                                              $1.0 million
                                                              for the
                                                              three months
                                                              ended
                                                              September
                                                              30, 2013 and
                                                              2012,
                                                              respectively.
                                                               Add back
                                                               business
                                                              consolidation
                                                              costs
                                                              including
                                                              restructuring
                                                              and
                                                              integrating
                                                              acquired
                                                              entities,
                                                              aligning
                                                              acquired and
                                                              existing
                                                              operations
                                                              through
                                                              business
                                                              transformation
                                                              activities
                                                              and costs
                                                              associated
                                                              with
                                                              divesting
                                                              entities of
                                                              $26.9
                                                              millionand
                                                              $10.6
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2013 and
                                                              2012,
                                                              respectively.
                                                              Add back
                                                              legal
                                                              settlement
                                                              of $11.4
                                                              million for
                                                              the three
                                                              months ended
                                                              September
                                                              30, 2012.


                                                        (4)   Non-GAAP tax
                                                              adjustment
                                                              due to the
                                                              exclusion of
                                                              the
                                                              aforementioned
                                                              business
                                                              combination
                                                              related
                                                              charges, non
                                                              cash
                                                              charges, and
                                                              one-time
                                                              costs which
                                                              are not
                                                              indicative
                                                              of the
                                                              profitability
                                                              or cash
                                                              flows of the
                                                              Company's
                                                              ongoing or
                                                              future
                                                              operations.
                                                              These
                                                              deductions
                                                              produce a
                                                              GAAP only
                                                              tax benefit
                                                              which is
                                                              added back
                                                              for Non-
                                                              GAAP
                                                              presentation.


                                                        (5)   Non-GAAP net
                                                              loss
                                                              attributable
                                                              to non-
                                                              controlling
                                                              interest,
                                                              net of tax
                                                              benefit.



                                                              The Company
                                                              reports Non-
                                                              GAAP results
                                                              which
                                                              excludes
                                                              costs that
                                                              are not
                                                              indicative
                                                              of the
                                                              profitability
                                                              or cash
                                                              flows of the
                                                              Company's
                                                              ongoing or
                                                              future
                                                              operations.
                                                              Such costs
                                                              are
                                                              restructuring
                                                              cost,
                                                              business
                                                              transformation
                                                              expenses,
                                                              amortization
                                                              and
                                                              depreciation
                                                              of deferred
                                                              revenue,
                                                              intangibles
                                                              assets, and
                                                              fixed
                                                              assets, and
                                                              revaluation
                                                              charges for
                                                              inventories,
                                                              contingent
                                                              consideration
                                                              liabilities,
                                                              asset
                                                              impairments,
                                                              and in
                                                              process
                                                              research and
                                                              development
                                                              expenses,
                                                              incurred as
                                                              a result of
                                                              business
                                                              combinations
                                                              as well as
                                                              the impact
                                                              from the
                                                              divestiture
                                                              and
                                                              discontinuance
                                                              of product
                                                              lines.  The
                                                              Company also
                                                              excludes
                                                              noncash
                                                              interest
                                                              expense
                                                              associated
                                                              with
                                                              convertible
                                                              debt
                                                              bifurcation
                                                              and noncash
                                                              charges
                                                              associated
                                                              with non-
                                                              controlling
                                                              interests.
                                                              In addition,
                                                              the Company
                                                              excludes
                                                              one-time
                                                              costs
                                                              including
                                                              the early
                                                              repayment of
                                                              debt and the
                                                              associated
                                                              impacts, and
                                                              the impact
                                                              of certain
                                                              settlements
                                                              in order to
                                                              provide a
                                                              supplemental
                                                              comparison
                                                              of the
                                                              results of
                                                              operations.



                                                                               LIFE TECHNOLOGIES CORPORATION

                                                                           CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                                                      For the nine months                 For the nine months

    (in thousands, except per share data)                  ended September 30, 2013                                ended September 30, 2012
                                                           ------------------------                                ------------------------

    (unaudited)


    Revenues                                                                                                                       $2,843,410                      $2,799,606

    Cost of revenues                                                                                                                            964,185                       1,003,611

    Purchased intangibles amortization                                                                                                           213,886                         219,192
                                                                                                                                                 -------                         -------

                                                                                                                 Gross profit                  1,665,339                       1,576,803
                                                                                                                                               ---------                       ---------

    Gross margin                                                                                                                                   58.6%                           56.3%

    Operating expenses:

                                                            Selling, general
                                                            and
                                                            administrative                                                           816,455                                    790,012

                                                            Research and
                                                            development                                                              255,083                                    258,225

                                                            Business
                                                            consolidation
                                                            costs                                                                     81,921                                     34,266
                                                                                                                                       ------

                                                                                      Total
                                                                                      operating
                                                                                      expenses                                      1,153,459                                  1,082,503
                                                                                                                                    ---------                                  ---------

                                                                                                                 Operating income                511,880                         494,300

    Operating margin                                                                                                                               18.0%                           17.7%

                                                            Interest
                                                            income                                                                                 1,617                           1,715

                                                            Interest
                                                            expense                                                                              (84,106)                        (94,266)

                                                            Other
                                                            expense,
                                                            net                                                                                   (9,570)                        (11,097)


                                                                                      Total other
                                                                                      expense,
                                                                                      net                                             (92,059)                                  (103,648)
                                                                                                                                      -------                                   --------

    Income from operations before provision for

         income taxes                                                                                                                           419,821                         390,652

    Income tax provision                                                                                                                        (54,316)                        (70,108)
                                                                                                                                                -------                         -------

                                                                                                                 Net income                      365,505                         320,544

                                                                                                                  Net loss attributable to
                                                                                                                  non-controlling interests          577                             305
                                                                                                                                                     ---                             ---

                                                                                      Net income attributable to
                                                                                      controlling interest                           $366,082                        $320,849


    Effective tax rate                                                                                                                             12.9%                           17.9%

    Add back interest expense for subordinated

        debt, net of tax                                                                                       -                                      12
                                                                                                             ---                                     ---

    Numerator for diluted earnings

      per share                                                                                                                      $366,082                        $320,861
                                                                                                                                     ========                        ========


    Earnings per common share:

                                                            Basic earnings per
                                                            share
                                                            attributable to
                                                            controlling
                                                            interest                                       $2.13                                   $1.81
                                                           ===================


                                                            Diluted earnings
                                                            per share
                                                            attributable to
                                                            controlling
                                                            interest                                       $2.09                                   $1.78
                                                           =================


    Weighted average shares used in per share calculation:

                                                           Basic                                                                                 172,072                         177,028

                                                           Diluted                                                                               175,314                         180,559


                                                                                                                                                                       
                                                                   LIFE TECHNOLOGIES CORPORATION
                                                                                                                                                                       
                                                                  ITEMIZED RECONCILIAITON BETWEEN
                                                                                                                                                                       
                                                                    GAAP AND NON-GAAP NET INCOME
                                                                                                                                                                       
                                                                                                                                                                       
                                                                              For the nine months                                 For the nine months
                                                                                                                                                                       
    (in thousands, except per share data)                                   ended September 30, 2013                            ended September 30, 2012
                                                                            ------------------------                            ------------------------
                                                                                                                                                                       
    (unaudited)
                                                                                                                                                                       
                                                                                                                                                                       
    GAAP net income                                                                                $365,505                                            $320,544
                                                                                                                                                                       
                                                                                                                                                                 
                       Non-GAAP revenue
                       adjustments
                                                                                                                                                                 
                       Purchase
                       accounting
                       related
                       adjustments                           1,373                                                 835
                                                                                                                                                                 
                       Charges on a
                       discontinued
                       product                                   -                                                (457)
                                                                                                                                                                 
                       Historical
                       portion of
                       licensing
                       settlement                           (2,774)                                                  -
                                                                                                                                                                 
                       Total Non-GAAP
                       revenue
                       adjustments                          (1,401)                                      (1)       378                                       (1)
                                                           -------                                                 ---
                                                                                                                                                                       
                                                                                                                                                                 
                       Non-GAAP cost of
                       revenues and
                       purchased
                       intangible
                       adjustments
                                                                                                                                                                 
                       Purchased
                       intangibles
                       amortization                        213,886                                             219,192
                                                                                                                                                                 
                       Purchase
                       accounting
                       related
                       adjustments                          (3,118)                                                  -
                                                                                                                                                                 
                       Legal
                       judgement
                       and
                       settlement
                       of
                       historical
                       portion of
                       licensing
                       dispute                                   -                                              48,331
                                                                                                                                                                 
                       Total Non-GAAP
                       cost of revenues
                       and purchased
                       intangible
                       adjustments                         210,768                                       (2)   267,523                                       (2)
                                                           -------                                                 ---
                                                                                                                                                                       
                                                                                                                                                                 
                       Non-GAAP
                       operating
                       expense
                       adjustments:
                                                                                                                                                                       
                                          Purchase accounting
                                          related adjustments                                         2,021                                               2,869
                                                                                                                                                                       
                                          Business consolidation
                                          costs                                                      81,921                                              34,266
                                                                                                                                                                       
                                          Licensng and legal
                                          settlements                                                     -                                              10,467
                                                                                                                                                                 
                       Total Non-GAAP
                       operating
                       expense
                       adjustments                          83,942                                       (3)    47,602                                       (3)
                                                            ------                                                 ---
                                                                                                                                                                       
                                                                                                                                                                 
                       Non-GAAP other
                       expense
                       adjustments:
                                                                                                                                                                       
                                          Noncash interest expense
                                          charges                                                         -                                               5,382
                                                                                                                                                                       
                                         Other expense                                                    -                                               5,302
                                                                                                                                                                 
                       Total Non-GAAP
                       other expense
                       adjustments                               -                                              10,684                                       (4)
                                                               ---
                                                                                                                                                                       
                                                                                                                                                                 
                       Non-GAAP income
                       tax provision
                       adjustments:
                                                                                                                                                                       
                                         Income tax adjustments                                    (121,880)        (5)                                (128,868)   (5)
                                                                                                                                                                 
                       Total Non-GAAP
                       income tax
                       provision
                       adjustments                        (121,880)                                          (128,868)
                                                         ---------
                                                                                                                                                                       
                                                                                                                                                                       
    Non-GAAP Net Income                                                                            $536,934                                            $517,863
                                                                                                                                                                 
                       Non-GAAP loss
                       attributable to
                       controlling
                       interest                                577                                       (6)       305                                       (6)
                                                               ---                                                 ---
                                                                                                                                                                       
    Non-GAAP Net Income Attributable to Controlling
     Interest                                                                                      $537,511                                            $518,168
                                                                                                                                                                       
                                                                                                                                                                       
    Add back interest expense for subordinated debt,
     net of tax                                                                                           -                                                  12
                                                                                                                                                                       
                                                                                                                                                                       
    Non-GAAP Numerator for diluted earnings per share                                              $537,511                                            $518,180
                                                                                                   ========                                            ========
                                                                                                                                                                       
                                                                                                                                                                       
    Non-GAAP Earnings per common share:
                                                                                                                                                                 
                       Basic earnings
                       per share
                       attributable to
                       controlling
                       interest                              $3.12                                               $2.93
                                                             =====
                                                                                                                                                                       
                                                                                                                                                                 
                       Diluted earnings
                       per share
                       attributable to
                       controlling
                       interest                              $3.07                                               $2.87
                                                             =====
                                                                                                                                                                       
                                                                                                                                                                       
    Weighted average shares used in per share calculation:
                                                                                                                                                                 
                      Basic                                                                         172,072                                             177,028
                                                                                                                                                                 
                       Diluted                                                                      175,314                                             180,559



    Summary of Reconciliation between GAAP and Non-GAAP Net Income

                                       For the nine
                                       months
                                       ended
                                       September
                                       30, 2013,
                                       Non-GAAP
                                       earnings
                                       resulted in
                                       total
                                       revenue of
                                       $2.8
                                       billion,
                                       gross
                                       profit of
                                       $1.9
                                       billion
                                       with gross
                                       margin of
                                       66.0%,
                                       operating
                                       profit of
                                       $805.2
                                       million
                                       with
                                       operating
                                       margin of
                                       28.3%, and
                                       an income
                                       tax
                                       provision
                                       of $176.2
                                       million
                                       with the
                                       Non-GAAP
                                       effective
                                       tax rate of
                                       24.7% with
                                       the above
                                       adjustments.


                                       For the nine
                                       months
                                       ended
                                       September
                                       30, 2012,
                                       Non-GAAP
                                       earnings
                                       resulted in
                                       total
                                       revenue of
                                       $2.8
                                       billion,
                                       gross
                                       profit of
                                       $1.8
                                       billion
                                       with gross
                                       margin of
                                       65.9%,
                                       operating
                                       profit of
                                       $809.8
                                       million
                                       with
                                       operating
                                       margin of
                                       28.9%, and
                                       an income
                                       tax
                                       provision
                                       of $199.0
                                       million
                                       with the
                                       Non-GAAP
                                       effective
                                       tax rate of
                                       27.8% with
                                       the above
                                       adjustments.


    Notes

                                 (1)   Adjust for
                                       historical
                                       portion of
                                       royalty
                                       licensing
                                       settlement
                                       of $2.8
                                       million,
                                       and add
                                       back
                                       purchased
                                       deferred
                                       revenue of
                                       $1.4
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2013.
                                       Add back
                                       purchased
                                       deferred
                                       revenue of
                                       $0.8
                                       million and
                                       adjust for
                                       revenue
                                       related to
                                       a
                                       discontinued
                                       product of
                                       $0.5
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2012.


                                 (2)   Add back
                                       amortization
                                       of
                                       purchased
                                       intangibles
                                       of $213.9
                                       million and
                                       amortization
                                       of a fair
                                       value
                                       inventory
                                       write-up
                                       of $1.5
                                       million,
                                       offset by
                                       contingent
                                       consideration
                                       revaluation
                                       of $4.6
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2013.
                                       Add back
                                       amortization
                                       of
                                       purchased
                                       intangibles
                                       of $219.2
                                       million and
                                       a legal
                                       judgment of
                                       $48.5
                                       million
                                       partially
                                       offset by
                                       $0.2
                                       million
                                       related to
                                       the
                                       historical
                                       portion of
                                       the
                                       settlement
                                       of
                                       licensing
                                       disputes
                                       for the
                                       nine months
                                       ended
                                       September
                                       30, 2012.


                                 (3)   Add back
                                       contingent
                                       consideration
                                       revaluation
                                       of $1.0
                                       million and
                                       depreciation
                                       of purchase
                                       accounting
                                       property,
                                       plant, and
                                       equipment
                                       revaluation
                                       of $1.0
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2013.
                                       Add back
                                       depreciation
                                       of purchase
                                       accounting
                                       property,
                                       plant, and
                                       equipment
                                       revaluation
                                       of $2.9
                                       million,
                                       and add
                                       back legal
                                       settlement
                                       of $11.4
                                       million and
                                       adjust for
                                       compensation
                                       cost of
                                       $0.9
                                       million
                                       related to
                                       the
                                       historical
                                       portion of
                                       the
                                       settlement
                                       of a
                                       licensing
                                       dispute for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2012.
                                       Add back
                                       business
                                       consolidation
                                       costs
                                       including
                                       restructuring
                                       and
                                       integrating
                                       acquired
                                       entities,
                                       aligning
                                       acquired
                                       and
                                       existing
                                       operations
                                       through
                                       business
                                       transformation
                                       activities
                                       and costs
                                       associated
                                       with
                                       divesting
                                       entities of
                                       $81.9
                                       million and
                                       $34.3
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2013
                                       and 2012,
                                       respectively.


                                 (4)   Add back
                                       charges
                                       associated
                                       with a
                                       divestiture
                                       activity of
                                       $5.3
                                       million,
                                       charges
                                       related to
                                       non-cash
                                       interest
                                       expense for
                                       senior
                                       convertible
                                       debts of
                                       $1.7
                                       million and
                                       the
                                       extinguishment
                                       of a line
                                       of credit
                                       facility of
                                       $3.7
                                       million for
                                       the nine
                                       months
                                       ended
                                       September
                                       30, 2012.


                                 (5)   Non-GAAP
                                       tax
                                       adjustment
                                       due to the
                                       exclusion
                                       of the
                                       aforementioned
                                       business
                                       combination
                                       related
                                       charges,
                                       non cash
                                       charges,
                                       and one-
                                       time costs
                                       which are
                                       not
                                       indicative
                                       of the
                                       profitability
                                       or cash
                                       flows of
                                       the
                                       Company's
                                       ongoing or
                                       future
                                       operations.
                                       These
                                       deductions
                                       produce a
                                       GAAP only
                                       tax benefit
                                       which is
                                       added back
                                       for Non-
                                       GAAP
                                       presentation.


                                 (6)   Non-GAAP
                                       net loss
                                       attributable
                                       to non-
                                       controlling
                                       interest,
                                       net of tax
                                       benefit.



                                       The Company
                                       reports
                                       Non-GAAP
                                       results
                                       which
                                       excludes
                                       costs that
                                       are not
                                       indicative
                                       of the
                                       profitability
                                       or cash
                                       flows of
                                       the
                                       Company's
                                       ongoing or
                                       future
                                       operations.
                                       Such costs
                                       are
                                       restructuring
                                       cost,
                                       business
                                       transformation
                                       expenses,
                                       amortization
                                       and
                                       depreciation
                                       of deferred
                                       revenue,
                                       intangibles
                                       assets, and
                                       fixed
                                       assets, and
                                       revaluation
                                       charges for
                                       inventories,
                                       contingent
                                       consideration
                                       liabilities,
                                       asset
                                       impairments,
                                       and in
                                       process
                                       research
                                       and
                                       development
                                       expenses,
                                       incurred as
                                       a result of
                                       business
                                       combinations
                                       as well as
                                       the impact
                                       from the
                                       divestiture
                                       and
                                       discontinuance
                                       of product
                                       lines. The
                                       Company
                                       also
                                       excludes
                                       noncash
                                       interest
                                       expense
                                       associated
                                       with
                                       convertible
                                       debt
                                       bifurcation
                                       and noncash
                                       charges
                                       associated
                                       with non-
                                       controlling
                                       interests.
                                       In
                                       addition,
                                       the Company
                                       excludes
                                       one-time
                                       costs
                                       including
                                       the early
                                       repayment
                                       of debt and
                                       the
                                       associated
                                       impacts,
                                       and the
                                       impact of
                                       certain
                                       settlements
                                       in order to
                                       provide a
                                       supplemental
                                       comparison
                                       of the
                                       results of
                                       operations.


                                   LIFE TECHNOLOGIES CORPORATION

                               CONDENSED CONSOLIDATED BALANCE SHEETS




                                                September 30,         December 31,

    (in thousands)                                               2013               2012
                                                                 ----               ----

                    ASSETS                       (unaudited)

    Current
     assets:

      Cash and
       short-term
       investments                                           $368,252           $276,369

      Trade accounts
       receivable,
       net of
       allowance for
       doubtful
       accounts                                               653,525            697,228

      Inventories                                             431,089            403,488

      Prepaid
       expenses and
       other current
       assets                                                 293,250            248,154
                                                              -------            -------

           Total current
            assets                                          1,746,116          1,625,239


    Long-term
     assets                                                 6,742,120          7,012,826
                                                            ---------          ---------

           Total assets                                    $8,488,236         $8,638,065
                                                           ==========         ==========


                 LIABILITIES
                      AND
                 STOCKHOLDERS'
                    EQUITY

    Current
     liabilities:

      Current
       portion of
       long-term
       debt                                                    $4,157           $253,214

      Short-term
       borrowings                                                   -            100,000

      Accounts
       payable,
       accrued
       expenses and
       other current
       liabilities                                            797,147            839,137
                                                              -------            -------

           Total current
            liabilities                                       801,304          1,192,351



    Long-term debt                                          2,067,587          2,060,855

    Other long-
     term
     liabilities                                              642,569            731,396

    Stockholders'
     equity                                                 4,976,776          4,653,463
                                                            ---------          ---------

          Total
           liabilities
           and
           stockholders'
           equity                                          $8,488,236         $8,638,065
                                                           ==========         ==========



                            LIFE TECHNOLOGIES CORPORATION

                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS




                                         For the nine
                                            months

                                       ended September
                                             30,
                                      ----------------

    (in thousands)(unaudited)                       2013                2012
                                                    ----                ----

    Net income                                  $365,505            $320,544

      Add back amortization and

          share-based compensation               280,867             292,918

      Add back depreciation                       91,976              93,617

      Balance sheet changes                      (32,962)            (42,539)

      Other noncash adjustments                 (100,965)           (107,755)
                                                --------            --------

    Net cash provided by
     operating activities                        604,421             556,785

      Capital expenditures                       (71,179)            (68,385)

      Proceeds from sale of
       assets                                     36,729                   -
                                                  ------                 ---

    Free cash flow                               569,971             488,400

    Net cash used in investing
     activities                                  (78,949)            (72,057)

    Net cash used in financing
     activities                                 (406,067)           (980,524)

    Effect of exchange rate
     changes on cash                              (4,113)               (420)
                                                  ------                ----

    Net (decrease) increase in
     cash and cash equivalents                   $80,842           $(564,601)
                                                 =======           =========

SOURCE Life Technologies Corporation