Notes to Consolidated Financial Statements
1.SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The consolidated financial statements include the accounts of Bio-Rad Laboratories, Inc. and all of our wholly and majority owned subsidiaries (referred to in this report as “Bio-Rad,” “we,” “us” and “our”) after elimination of intercompany balances and transactions. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Immaterial Correction to Previously Issued Consolidated Financial Statements
During the fourth quarter of 2022, we determined that an error existed in our previously issued consolidated financial statements. Specifically, we identified certain software development costs that were expensed prior to and during 2020, 2021 and 2022 which should have been capitalized in accordance with Accounting Standards Codification 350, Intangibles – Goodwill and Other (“ASC 350”). The error was evaluated under the U.S. Securities and Exchange Commission's ("SEC's") authoritative guidance on evaluating the materiality of prior period misstatements to the Company’s financial statements. We evaluated the error and concluded that it was not quantitatively or qualitatively material to the previously issued annual or interim consolidated financial statements. Although the error was not material to any period, we revised the accompanying historical consolidated financial statements for the years ended December 31, 2021 and 2020 to reflect the internal-use software capitalization and related amortization for comparative purposes.
The effect of the revision to our consolidated balance sheet as of December 31, 2021 was as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | As reported | | Adjustment | | As revised |
Consolidated Balance Sheet: | | | | | | |
Prepaid expenses | | $ | 107.7 | | | $ | 1.4 | | | $ | 109.1 | |
Property, plant and equipment, net | | 491.0 | | | 20.7 | | | 511.7 | |
Other assets | | 102.7 | | | 1.5 | | | 104.2 | |
Deferred income taxes | | 3,059.1 | | | 5.5 | | | 3,064.6 | |
Retained earnings | | 13,507.2 | | | 18.1 | | | 13,525.3 | |
The effect of the revision to our consolidated statements of income (loss) and consolidated statements of cash flows for the years ended December 31, 2021 and 2020 were as follows (in millions, except per share data):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2021 |
| | As reported | | Adjustment | | As revised |
Consolidated Statements of Income (Loss): | | | | | | |
Cost of goods sold | | $ | 1,281.9 | | | $ | 2.6 | | | $ | 1,284.5 | |
Selling, general and administrative expense | | 879.6 | | | (2.5) | | | 877.1 | |
Research and development expense | | 271.7 | | | (11.1) | | | 260.6 | |
Income from operations | | 489.4 | | | 10.9 | | | 500.3 | |
Benefit from (provision for) income taxes | | (1,192.2) | | | (2.6) | | | (1,194.8) | |
Net income (loss) | | 4,245.9 | | | 8.4 | | | 4,254.3 | |
Net income (loss) per basic share | | 142.33 | | | 0.28 | | | 142.61 | |
Net income (loss) per diluted share | | 140.56 | | | 0.27 | | | 140.83 | |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2021 |
| | As reported | | Adjustment | | As revised |
Consolidated Statement of Cash Flows: | | | | | | |
Net cash provided by operating activities | | $ | 656.5 | | | $ | 13.0 | | | $ | 669.5 | |
Net cash used in investing activities | | (784.4) | | | (13.0) | | | (797.4) | |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2020 |
| | As reported | | Adjustment | | As revised |
Consolidated Statements of Income (Loss): | | | | | | |
Cost of goods sold | | $ | 1,107.8 | | | $ | (0.1) | | | $ | 1,107.7 | |
Selling, general and administrative expense | | 800.3 | | | (1.5) | | | 798.8 | |
Research and development expense | | 226.6 | | | (8.8) | | | 217.8 | |
Income from operations | | 411.0 | | | 10.4 | | | 421.3 | |
Benefit from (provision for) income taxes | | (1,101.4) | | | (2.4) | | | (1,103.8) | |
Net income (loss) | | 3,806.3 | | | 8.0 | | | 3,814.2 | |
Net income (loss) per basic share | | 127.86 | | | 0.27 | | | 128.13 | |
Net income (loss) per diluted share | | 126.20 | | | 0.27 | | | 126.47 | |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, 2020 |
| | As reported | | Adjustment | | As revised |
Consolidated Statement of Cash Flows: | | | | | | |
Net cash provided by operating activities | | $ | 575.3 | | | $ | 9.6 | | | $ | 585.0 | |
Net cash used in investing activities | | (60.3) | | | (9.6) | | | (69.9) | |
In addition, the revision effected prior year amounts disclosed in Note 7, Income Taxes; Note 12, Supplemental Cash Flow Information; Note 15, Segment Information and Note 18 Quarterly Financial Data (Unaudited).
Cash and Cash Equivalents
Cash and cash equivalents consist of cash and highly liquid investments with original maturities of three months or less which are readily convertible into cash.
Short-term Restricted Investments
Short-term restricted investments of $5.6 million at both December 31, 2022 and 2021 represent a money market fund that is provided as collateral to secure worker's compensation and general liability insurance.
Available-for-Sale Investments
Available-for-sale investments consist of corporate obligations, municipal securities, asset backed securities and U.S. government sponsored agencies. Management classifies investments at the time of purchase and reevaluates such classification at each balance sheet date. Investments with maturities beyond one year may be classified as short-term based on their liquid nature and because such marketable securities represent the investment of cash that is available for current operations. Available-for-sale investments are reported at fair value based on quoted market prices and other observable market data. Unrealized gains and losses are reported as a component of other comprehensive income (loss), net of any related tax effect. Realized gains and losses and other-than-temporary impairments on investments are included in Other (income), net (see Note 11).
Concentration of Credit Risk
Financial instruments that potentially subject us to concentration of credit risk consist primarily of cash and cash equivalents, investments, foreign exchange contracts, trade accounts receivable and loans receivable. Cash and cash equivalents and investments are placed with various highly rated major financial institutions located in different geographic regions.
The forward contracts used in managing our foreign currency exposures have an element of risk in that the counterparties may be unable to meet the terms of the agreements. We attempt to minimize this risk by limiting the counterparties to a diverse group of highly-rated domestic and international financial institutions. In the event of non-performance by these counterparties, the carrying values of our financial instruments represent the maximum amount of loss we would have incurred as of our fiscal year-end.
Credit risk for trade accounts receivable is generally limited due to the large number of customers and their dispersion across many geographic areas. We manage our accounts receivable credit risk through ongoing credit evaluation of our customers' financial conditions. We generally do not require collateral from our customers.
Loans receivable represent the Loan extended to SHB and is collateralized by the pledge of certain trust interests under the Sartorius family trust ("Trust"), which upon termination of the Trust represent the right to receive Sartorius ordinary shares. The collateral is subject to market volatility based on fluctuation in value of the Sartorius ordinary shares.
Accounts Receivable and Allowance for Credit Losses
We record trade accounts receivable at the net invoice value and such receivables are non-interest bearing. We consider receivables past due based on the contractual payment terms. Amounts later determined and specifically identified to be uncollectible are charged or written off against the allowance for credit losses.
Any adjustments made to our historical loss experience reflect current differences in asset-specific risk characteristics, including, for example, accounts receivable by customer type (public or government entity versus private entity) and by geographic location of the customer.
Changes in our allowance for credit losses were as follows (in millions):
| | | | | | | | | | | |
December 31, | 2022 | 2021 | 2020 |
Beginning balance | $ | 15.1 | | $ | 19.8 | | $ | 20.2 | |
Provision for expected credit losses | 1.7 | 1.4 | | 1.2 | |
Write-offs charged against the allowance | (1.9) | | (6.4) | | (1.6) | |
Recoveries collected | 0.1 | | 0.3 | | — | |
Ending balance | $ | 15.0 | | $ | 15.1 | | $ | 19.8 | |
Inventory
Inventories are valued at the lower of cost and net realizable value and include material, labor and overhead costs. Cost is determined using standard costs, which approximate actual costs, and are relieved from inventory on a first-in, first-out or average cost basis. We classify our inventories based on our historical and anticipated levels of sales; any inventory in excess of its normal operating cycle (1 – 3 years depending on our product line) is classified as long-term on our consolidated balance sheets. The long-term inventory was immaterial as of December 31, 2022 and 2021.
Property, Plant and Equipment
Property, plant and equipment are stated at cost, less accumulated depreciation and amortization. Additions and improvements are capitalized, and maintenance and repairs are expensed as incurred. Included in property, plant and equipment are buildings and equipment acquired under capital lease arrangements, reagent rental equipment and capitalized software, including costs for software developed or obtained for internal use.
Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. The estimated useful lives of property, plant and equipment are generally as follows: buildings, 10-50 years; leasehold improvements, the life of the improvements or the term of the lease, whichever is shorter; reagent rental equipment, 1-5 years; equipment, 3-12 years; and computer software, 3-5 years.
When property and equipment is retired or otherwise disposed of, the cost and accumulated depreciation are relieved from the accounts and the net gain or loss is included in operating expenses.
Internal-Use Software Development Costs
Costs incurred in the development of internal use software during the application development stage are capitalized and included in Property, plant and equipment, net on the consolidated balance sheets. Such capitalized costs include costs directly associated with the development of the applications. Capitalization of such costs begins when the preliminary project stage is complete and ceases at the point the project is substantially complete and is ready for its intended purpose. Internal-use software is amortized on a straight-line basis over the estimated useful life of between 3-5 years. Costs incurred during the preliminary project stage, as well as maintenance and training costs, are expensed as incurred.
Leases
We determine if an arrangement is a lease at inception. Operating leases are included in Operating lease right-of-use (“ROU”) assets, Current operating lease liabilities, and Operating lease liabilities in our consolidated balance sheets. Finance leases are included in Property, plant and equipment, Current maturities of long-term debt, and Long-term debt, net of current maturities in our consolidated balance sheets.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. Operating lease ROU assets also include any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease. For purposes of determining the lease term used in the measurement of operating lease ROU assets and operating lease liabilities, we include the noncancellable period of the lease together with those periods covered by the option to extend the lease if we are reasonably certain to exercise that option, the periods covered by an option to terminate the lease if we are reasonably certain not to exercise that option, and the periods covered by the option to extend (or to not terminate) the lease in which exercise of the option is controlled by the lessor. Lease expense is recognized on a straight-line basis over the lease term. Where we act as lessee, we elected not to separate lease and non-lease components.
For our reagent rental contracts, which are classified as operating leases and we act as a lessor, are more fully described below under the caption "Reagent Rental Agreements."
Intangible Assets
Our intangible assets principally include goodwill, acquired technology / know how, license, tradenames, customer relationships, and in-process research and development. Intangible assets with finite lives, which include acquired technology / know how, tradenames, licenses and customer relationships, are carried at cost and amortized using the straight-line method over their estimated useful lives.
The estimated useful lives used in computing amortization of intangible assets are as follows:
Customer relationships/lists 4 – 16 years
Know how 14 years
Developed product technology 2 – 20 years
Licenses 12 – 13 years
Tradenames 6 – 10 years
Covenants not to compete 3 – 10 years
Intangible assets with indefinite lives, which include only goodwill and in-process research and development assets, are recorded at cost and evaluated at least annually for impairment.
Impairment of Long-Lived Assets
We review long-lived assets, such as property, plant and equipment and finite-lived intangible assets, for impairment whenever events indicate that the carrying amounts might not be recoverable. Recoverability of property, plant and equipment, and other finite-lived intangible assets are measured by comparing the projected undiscounted net cash flows associated with those assets to their carrying values. If an asset is considered impaired, it is written down to its fair value, which is determined based on the asset's projected discounted cash flows or appraised value, depending on the nature of the asset. For purposes of recognition of impairment for assets held for use, we group assets and liabilities at the lowest level for which cash flows are separately identifiable.
There were no impairments of finite-lived intangible assets for the years ended December 31, 2022, 2021 and 2020.
Impairment of Goodwill
Goodwill represents the excess of the purchase price over the fair value of the net tangible and identifiable intangible assets acquired in each business combination. We conduct an impairment analysis for goodwill annually in the fourth quarter or more frequently if indicators of impairment exist or if a decision is made to sell or exit a business. Significant judgments are involved in determining if an indicator of impairment has occurred. Such indicators may include deterioration in general economic conditions, negative developments in equity and credit markets, adverse changes in the markets in which an entity operates, increases in input costs that have a negative effect on earnings and cash flows, or a trend of negative or declining cash flows over multiple periods, among others. The fair value that could be realized in an actual transaction may differ from that used to evaluate the impairment of goodwill.
We first may assess qualitative factors to determine if it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the quantitative goodwill impairment test included in U.S. GAAP. To the extent our assessment identifies adverse conditions, or if we elect to bypass the qualitative assessment, goodwill is tested at the reporting unit level using a quantitative impairment test.
We have two reporting units, which are the operating segments, Life Science and Clinical Diagnostics. We elected to perform a qualitative assessment of goodwill and determined that it is not more likely than not that the fair values of our reporting units are less than their carrying amounts and that goodwill is not impaired for any of our reporting units.
Impairment of Indefinite-Lived Intangible Assets
For indefinite-lived intangible assets such as in-process research and development, we conduct an impairment analysis annually in the fourth quarter or more frequently if indicators of impairment exist. We first perform a qualitative assessment to determine if it is more likely than not that the carrying amount of each of the in-process research and development assets exceeds its fair value. The qualitative assessment requires the consideration of factors such as adverse macroeconomic conditions, declining market and industry trends in which the company operates, rising cost factors including inflation, and changes in projected future cash flows. If we determine it is more likely than not that the fair value is less than its carrying amount of the in-process research and development assets, a quantitative assessment is performed. The quantitative assessment compares the fair value of the in-process research and development assets to its carrying amount. If the carrying amount exceeds its fair value, an impairment loss is recognized for the excess. We elected to perform a qualitative assessment of indefinite-lived intangible assets and determined that it is not more likely than not that the fair value is less than its carrying amount and that in-process research and development are not impaired.
Income Taxes
We account for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities reflect the tax effects of net operating losses, tax credits, and temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. They are determined using enacted tax rates in effect for the year in which such temporary differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.
We record deferred tax assets to the extent we believe these assets will more likely than not be realized. In making such determination, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies and recent financial operations. When we establish or reduce the valuation allowance against our deferred tax assets, our provision for income taxes will increase or decrease, respectively, in the period that determination to change the valuation allowance is made.
We recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the financial statements on a particular tax position are measured based on the largest benefit that has a greater than a 50% likelihood of being realized upon settlement. The amount of unrecognized tax benefits is adjusted as appropriate for changes in facts and circumstances, such as significant amendments to existing tax law, new regulations or interpretations by the taxing authorities, new information obtained during a tax examination, or resolution of an examination. We recognize both accrued interest and penalties, where appropriate, related to unrecognized tax benefits in the provision for income taxes.
Revenue Recognition
We recognize revenue from operations through the sale of products, services, license of intellectual property and rental of instruments. Revenue from contracts with customers is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. Revenue is recognized net of any taxes collected from customers (sales tax, value added tax, etc.), which are subsequently remitted to government authorities.
We enter into contracts that can include various combinations of products and services, which are generally accounted for as distinct performance obligations. A product or service is considered distinct if it is separately identifiable from other deliverables in the arrangement and if a customer can benefit from such product or service on its own or with other resources that are readily available to the customer. The transaction consideration is allocated between separate performance obligations of an arrangement based on the stand-alone selling price (“SSP”) for each distinct product or service.
We recognize revenue from product sales at the point in time when we have satisfied our performance obligation by transferring control of the product to the customer. We use judgment to evaluate whether and when control has transferred and consider the right to payment, legal title, physical possession, risks and rewards of ownership, and customer acceptance if it is not a formality, as indicators to determine the transfer of control to the customer. For products that include installation, the product and installation are separate performance obligations. The product revenue is recognized when control has transferred to the customer, generally upon delivery, and installation service revenue is recognized when the product installation is completed.
Prior to the fourth quarter of 2022, revenue associated with equipment that required installation service was not recognized until customer acceptance was obtained which was after installation was completed. During the fourth quarter of 2022, we reassessed our customer acceptance criteria and determined that revenue associated with equipment that required installation should have been recognized upon delivery, prior to installation and customer acceptance. We evaluated the error and concluded that it was not material to the previously issued annual or interim consolidated financial statements.
At the time revenue is recognized, a provision is recorded for estimated product returns as this right is considered variable consideration. Accordingly, when product revenues are recognized, the transaction price is reduced by the estimated amount of product returns.
Service revenues on extended warranty contracts are recognized ratably over the life of the service agreement as a stand-ready performance obligation. For arrangements that include a combination of products and services, the transaction price is allocated to each performance obligation based on stand-alone selling prices. The method used to determine the stand-alone selling prices for product and service revenues is based on the observable prices when the product or services have been sold separately.
We recognize revenues for a functional license of intellectual property at a point in time when the control of the license and technology transfers to the customer. For license agreements that include sales or usage-based royalty payments to us, we recognize revenue at the later of (i) when the related sale of the product occurs, or (ii) when the performance obligation to which some or all of the royalty has been allocated has been satisfied, or partially satisfied.
The primary purpose of our invoicing terms is to provide customers with simple and predictable methods of purchasing our products and services, not to either provide or receive financing to or from our customers. We record contract liabilities when cash payments are received or due in advance of our performance.
We do not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less. Our payment terms vary by the type and location of our customer, and the products and services offered. The term between invoicing and when payment is due is not significant.
Reagent Rental Agreements
Our reagent rental agreements provide our customers the ability to use an instrument and consumables (reagents) on a per test basis. These agreements may also include maintenance of the instruments placed at customer locations as well as initial training. We initially determine if a reagent rental arrangement contains a lease at contract commencement. Where we have determined that such an arrangement contains a lease, we then determine the lease classification as operating or sales-type lease. The lease term used in performing the lease classification test, includes the noncancellable period of the lease together with those periods covered by lease extension options if the customer is reasonably certain to exercise that option, the periods covered by lease termination options if the
customer is reasonably certain to not exercise that option, and the periods covered by the option to extend (or to not terminate) the lease when exercise of such option is controlled by the Company. The assessment of the lease term for reagent rental agreements, including the impact from any associated contractual termination penalties, are subject to an estimation process. While most of our reagent rental arrangements contain either the option for a lessee to extend and/or cancel the agreement, the period in which the contract is enforceable is very short so the lease term has been limited to the noncancellable period. Generally, these arrangements do not contain an option for the lessee to purchase the underlying asset.
We concluded that the use of the instrument (referred to as “lease elements”) in our reagent rental agreements is not governed by the revenue recognition guidance of ASC 606 but instead is addressed by the lease guidance in ASC 842. Accordingly, we first allocate the transaction price between the lease elements and the non-lease elements based on relative standalone selling prices. The determination of the transaction price requires judgment and consideration of any fixed/minimum payments as well as estimates of variable consideration. After we have allocated the transaction price to the lease and non-lease elements, the amount of variable payments allocated to such elements are recognized as income in accordance with ASC 842 or ASC 606, as applicable.
Maintenance services, along with the reagents, are allocated to the non-lease elements and recognized as income over time as control is transferred. Maintenance services are recognized ratably over the period whereas reagents revenue is recognized upon transfer of control when either (i) the consumables are delivered or (ii) the consumables are consumed by the customer.
Our reagent rental arrangements are predominantly comprised of variable lease payments that fluctuate depending on the volume of reagents purchased, as such arrangements generally do not contain any fixed or minimum lease payments. Our reagent rental arrangements are predominantly classified as operating leases and any sales-type leases have historically been immaterial and we do not enter into direct finance leases. Our reported lease income is primarily variable in nature and is recognized upon delivery or as the reagents are consumed by the customer.
Revenue attributed to the lease elements of our reagent rental arrangements represented approximately 3% of total revenue in 2022, 2% of total revenue in 2021 and 3% of total revenue in 2020. Such revenue forms part of the Net sales in our consolidated statements of income (loss).
Contract costs:
As a practical expedient, we expense as incurred costs to obtain contracts as the amortization period would have been one year or less. These costs include our internal sales force and certain partner sales incentive programs and are recorded within Selling, general and administrative expense in our consolidated statements of income.
Disaggregation of Revenue:
The disaggregation of our revenue by geographic region is based primarily on the location of the use of the product or service, and by industry segment sources. The disaggregation of our revenues by industry segment sources are presented in our Segment Information footnote (see Note 15).
Deferred revenues primarily represent unrecognized fees billed or collected for extended service arrangements including installation services. The deferred revenue balance at December 31, 2022 and December 31, 2021 was $71.9 million and $71.0 million, respectively. The short-term deferred revenue balance at December 31, 2022 and December 31, 2021 was $52.2 million and $50.9 million, respectively.
We warrant certain equipment against defects in design, materials and workmanship, generally for a period of one year. We estimate the cost of warranties at the time the related revenue is recognized based on historical experience, specific warranty terms and customer feedback. These costs are recorded within Cost of goods sold in our consolidated statements of income.
Warranty liabilities are included in Other current liabilities and Other long-term liabilities in the consolidated balance sheets. Change in our warranty liability were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 | |
January 1 | | $ | 12.7 | | | $ | 9.8 | | | $ | 9.0 | | |
Provision for warranty | | 8.8 | | | 14.8 | | | 9.4 | | |
Actual warranty costs | | (10.9) | | | (11.9) | | | (8.6) | | |
December 31 | | $ | 10.6 | | | $ | 12.7 | | | $ | 9.8 | | |
Shipping and Handling
We classify all freight costs billed to customers as Net sales. Related freight costs are recognized upon transfer of control of the promised products to customers as a fulfillment cost and included in Cost of goods sold.
Research and Development
All research and development costs are expensed as incurred. Types of expense incurred in research and development include materials and supplies, employee compensation, consulting and third-party services, depreciation, facility costs and information technology.
Foreign Currency
Balance sheet accounts of international subsidiaries are translated at the current exchange rates as of the end of each accounting period. Income statement items are translated at average exchange rates for the period. The resulting translation adjustments are recorded as a separate component of stockholders’ equity.
Foreign currency transaction gains and losses are included in Foreign exchange losses, net in the consolidated statements of income. Transaction gains and losses result primarily from fluctuations in exchange rates when intercompany receivables and payables are denominated in currencies other than the functional currency of our subsidiary that recorded the transaction.
Forward Foreign Exchange Contracts
As part of distributing our products, we regularly enter into intercompany transactions. We enter into forward foreign exchange contracts to manage foreign exchange risk of future movements in exchange rates that affect foreign currency denominated intercompany receivables and payables. We do not use derivative financial instruments for speculative or trading purposes, nor do we seek hedge accounting treatment for any of our contracts. As a result, these contracts, generally with maturity dates of 90 days or less and denominated primarily in currencies of industrial countries, are recorded as an asset or liability measured at their fair value at each balance sheet date. The resulting gains or losses offset exchange gains or losses, on the related receivables and payables, all of which are recorded in Foreign exchange losses, net in the consolidated statements of income. We classify the proceeds from (payments for) forward foreign exchange contracts as cash flows from operating activities in our consolidated statements of cash flows.
Share-Based Compensation Plans
Share-based compensation expense for all share-based payment awards granted is determined based on the grant-date fair value. We recognize these compensation costs over the requisite service period of the award, which is generally the vesting term of the share-based payment awards. Forfeitures are recognized as they occur. These plans are described more fully in Note 10.
Earnings (Loss) Per Share
We compute net income (loss) per share of Class A Common Stock (Class A) and Class B Common Stock (Class B) using the two-class method required for participating securities. Our participating securities include Class A and Class B. Each share of Class A and Class B participates equally in earnings and losses, but may not participate equally in dividend distributions. No dividends were distributed or declared during any of the periods presented. Earnings (loss) is attributable equally to each share of Class A and Class B common stock and is determined based on the weighted average number of the respective class of common stock outstanding for the year.
Accordingly, basic earnings (loss) per share is computed by dividing net income (loss) attributable to Bio-Rad by the weighted average number of common shares outstanding for that period. Diluted earnings per share takes into account the effect of dilutive instruments, such as stock options, restricted stock and performance stock, and uses the average share price for the period in determining the number of potential common shares that are to be added to the weighted average number of shares outstanding. Potential common shares are excluded from the diluted earnings (loss) per share calculation if the effect of including such securities would be anti-dilutive.
The weighted average number of common shares outstanding used to calculate basic and diluted earnings (loss) per share, and the anti-dilutive shares that are excluded from the diluted earnings (loss) per share calculation are as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Basic weighted average shares common outstanding | | 29,785 | | | 29,831 | | | 29,768 | |
Effect of potentially dilutive stock options, restricted | | | | | | |
stock and performance stock awards | | — | | | 377 | | | 392 | |
Diluted weighted average common shares outstanding | | 29,785 | | | 30,208 | | | 30,160 | |
Anti-dilutive shares | | 325 | | | 33 | | | 44 | |
Fair Value of Financial Instruments
For certain financial instruments, including cash and cash equivalents, short-term investments, accounts receivable, marketable securities, notes payable, accounts payable and foreign exchange contracts, the carrying amounts approximate fair value.
The estimated fair value of financial instruments is based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) using available market information or other appropriate valuation methodologies in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. Estimates are not necessarily indicative of the amounts that could be realized in a current market exchange as considerable judgment is required in interpreting market data used to develop estimates of fair value. The use of different market assumptions or estimation techniques could have a material effect on the estimated fair value (see Note 3).
Variable Interest Entities
We enter into relationships with or make investments in other entities that may be variable interest entities ("VIE"). A VIE is consolidated in the financial statements if we are the primary beneficiary. The primary beneficiary has the power to direct activities that most significantly impact the economic performance of the VIE and has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.
In 2021, we extended a loan to a VIE, Sartorius-Herbst Beteiligungen II GmbH ("SHB"), a private limited company incorporated under the laws of Germany (See Note 3). We have not consolidated this entity because we do not have the power to direct the activities that most significantly impact the VIE’s economic performance related to repayment of the loan or cash management of the SHB and, thus, we are not considered the primary beneficiary of the VIE. We believe that our maximum exposure to loss as a result of our involvement with the VIE is limited to the receivable due to us from the VIE under the terms of the loan.
Equity Investments
Investments in publicly traded companies in which we do not have the ability to exercise significant influence are reported at fair value, with unrealized gains and losses reported as a component of change in (gains) losses from change in fair market value of equity securities and loan receivable in our consolidated statements of income. Companies in which we do not have a controlling financial interest, but over which we have significant influence, are accounted for using the equity method. Our share of the after-tax earnings of equity method investees is included in Other (income), net in our consolidated statements of income. Investments in privately held companies in which we do not have the ability to exercise significant influence are accounted for using the cost method with adjustments for observable changes in price or impairments (see Note 3). We monitor our relationships with investees when changes occur that could affect whether we have the ability to exercise significant influence.
Recent Accounting Pronouncements Adopted
In November 2021, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2021-10, "Government Assistance." The ASU includes tax credits but not within Topic 740, "Income Taxes," cash grants, grants of other assets and project grants. The ASU excludes transactions in which a government is a customer within Topic 606, "Revenue from Contracts with Customers." The ASU was effective for fiscal years beginning after December 15, 2021. The adoption of ASU 2021-10 did not have a material impact on our consolidated financial statements.
In October 2021, the FASB issued ASU 2021-08, "Accounting for Contract Assets and Contract Liabilities from Contracts with Customers." ASU 2021-08 requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities (deferred revenue) from acquired contracts using the revenue recognition guidance in Topic 606. Under this approach, the acquirer applies the revenue model as if it had originated the contracts. This is a departure from the current requirement to measure contract assets and contract liabilities at fair value. ASU 2021-08 is applied to business combinations occurring on or after January 1, 2023. We early adopted ASU 2021-08 on January 1, 2022, which did not have a material impact on our consolidated financial statements.
In June 2022, the FASB issued ASU 2022-03, “Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” ASU 2022-03 clarifies the guidance in Topic 820, "Fair Value Measurement," and uses two examples to differentiate between (1) a restriction that is a characteristic of the security (for which the effect of the restriction is included in the equity security’s fair value because it is a security-specific characteristic) and (2) a contractual sale restriction (for which the effect of the restriction is not included in the equity security’s fair value because it is an entity-specific characteristic). In addition, the amendments clarify that an entity cannot recognize a contractual sale restriction as a separate unit of account (i.e. as a contra-asset or separate liability); and require new disclosures for all entities with equity securities subject to contractual sale restrictions. ASU 2022-03 is effective for fiscal years beginning after December 15, 2023, and early adoption is permitted for both interim and annual financial statements. We early adopted ASU 2022-03 during the third quarter of 2022, which did not have a material impact on our consolidated financial statements.
2. ACQUISITIONS
Curiosity Diagnostics Acquisition:
On August 3, 2022 (the "Acquisition Date"), we acquired all equity interests of Curiosity Diagnostics, sp.z o.o. ("Curiosity") for a total consideration of $137.1 million, including the estimated fair value of contingent consideration. The contingent consideration of up to $70.0 million is payable upon achievement of certain technological development and sales-related milestones.
Curiosity Diagnostics, a late-stage, pre-commercial platform company, is in the process of developing a sample-to-answer, rapid diagnostics PCR system for the molecular diagnostics market. The strategic rationale for the transaction was to facilitate our entry into the molecular disease testing market with a differentiated platform. We believe this acquisition will complement our Clinical Diagnostics product offerings. The acquisition was included in our Clinical Diagnostics segment's results of operations from the Acquisition Date. The amount of acquisition-related costs was not material.
The acquisition of Curiosity was accounted for as a business combination.
The fair value of consideration transferred for the Curiosity acquisition consists of the following (in millions):
| | | | | | | | | | |
| | | | |
Purchase price (cash) | | $ | 101.0 | | | |
Fair value of contingent consideration (earn-out) | | 36.1 | | | |
Fair value of total consideration transferred | | $ | 137.1 | | | |
| | | | |
The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed at the Acquisition Date (in millions):
| | | | | | | | | | |
| | Preliminary Fair Value | | |
In-process research and development | | $ | 99.0 | | | |
Deferred tax liabilities | | (18.8) | | | |
Other identifiable assets acquired, net | | 1.0 | | | |
Net identifiable assets acquired | | 81.2 | | | |
Goodwill | | 55.9 | | | |
Net assets acquired | | $ | 137.1 | | | |
| | | | |
Goodwill related to the acquisition is primarily attributable to opportunities to further develop and enhance the rapid diagnostics PCR systems and combining the operations and technologies of Bio-Rad and Curiosity, and is not deductible for tax purposes. In-process research and development (IPR&D) is accounted for as an indefinite-lived asset. Once the project is completed, the carrying value of the IPR&D will be amortized over the estimated useful life of the asset. IPR&D is assessed for impairment on an annual basis until the project is completed.
As additional information becomes available, such as finalization of the estimated fair value of the assets acquired and liabilities assumed that may affect the total consideration transferred, we may revise the preliminary estimates of fair values of the tangible and intangible assets acquired and liabilities assumed during the remainder of the measurement period (which will not exceed 12 months from the Acquisition Date). Any such revisions or changes may be material as we finalize the fair values of the assets acquired and liabilities assumed, including the related tax effects.
We included Curiosity's estimated fair value of assets acquired and liabilities assumed in our consolidated balance sheets beginning on the Acquisition Date. The results of operations for Curiosity subsequent to the Acquisition Date have been included in, but are immaterial to, our consolidated statements of income (loss) for the year ended December 31, 2022. Pro forma results of operations for the Curiosity acquisition have not been presented because they are not material to the consolidated statements of income (loss).
Dropworks Acquisition:
On October 15, 2021 (the "Acquisition Date"), we acquired all equity interests of Dropworks, Inc. ("Dropworks") for a total consideration of $125.5 million.
Dropworks is a development stage company focused on developing a digital PCR product. The strategic rationale for the transaction was to address additional opportunities in the PCR market. We believe this acquisition will complement our Life Science product offerings. The acquisition was included in our Life Science segment's results of operations from the Acquisition Date. The amount of acquisition-related costs was not material.
The acquisition of Dropworks was accounted for as a business combination.
The following table summarizes the final fair values of the assets acquired and liabilities assumed at the Acquisition Date (in millions):
| | | | | | | | | | |
| | Fair Value | | |
Intangible assets | | $ | 83.6 | | | |
Deferred tax assets | | 5.6 | | | |
Deferred tax liabilities | | (19.5) | | | |
Other identifiable assets acquired, net | | 0.4 | | | |
Net identifiable assets acquired | | 70.1 | | | |
Goodwill | | 55.4 | | | |
Net assets acquired | | $ | 125.5 | | | |
| | | | |
Goodwill related to the acquisition is primarily attributable to the opportunities in the digital PCR market from combining the know-how and technologies of Bio-Rad and Dropworks, and is not deductible for tax purposes.
The following table summarizes the final fair values and estimated useful life of the components of identifiable intangible assets acquired as of the Acquisition Date (in millions):
| | | | | | | | | | | | | | |
| | Fair Value | | Estimated Useful Life (years) |
In-process research and development | | $ | 81.7 | | | |
Covenants not to compete | | 1.9 | | | 4.7 |
Total identifiable intangible assets acquired | | $ | 83.6 | | | |
| | | | |
| | | | |
| | | | |
| | | | |
The acquired covenants not to compete are being amortized over its estimated useful life using the straight-line method of amortization, which is the term based on the legal rights associated with the covenants not to compete asset. Amortization of the acquired covenants not to compete of $0.4 million and $0.1 million for the years ended December 31, 2022 and December 31, 2021, respectively, are included in Selling, general and administrative expense in the consolidated statements of income (loss).
In-process research and development (IPR&D) is accounted for as an indefinite-lived asset. Once the project is completed, the carrying value of the IPR&D will be amortized over the estimated useful life of the asset. IPR&D is assessed for impairment on an annual basis until the project is completed.
We included Dropworks' estimated fair value of assets acquired and liabilities assumed in our consolidated balance sheets beginning on the Acquisition Date. The results of operations for Dropworks subsequent to the Acquisition Date have been included in, but are immaterial to, our consolidated statements of income (loss) for the years ended December 31, 2022 and December 31, 2021. Pro forma results of operations for the Dropworks acquisition have not been presented because they are not material to the consolidated statements of income (loss).
3. FAIR VALUE MEASUREMENTS AND INVESTMENTS
We determine the fair value of an asset or liability based on the assumptions that market participants would use in pricing the asset or liability in an orderly transaction between market participants at the measurement date. The identification of market participant assumptions provides a basis for determining what inputs are to be used for pricing each asset or liability. A fair value hierarchy has been established which gives precedence to fair value measurements calculated using observable inputs over those using unobservable inputs. This hierarchy prioritizes the inputs into three broad levels as follows:
•Level 1: Quoted prices in active markets for identical instruments
•Level 2: Other significant observable inputs (including quoted prices in active markets for similar instruments)
•Level 3: Significant unobservable inputs (including assumptions in determining the fair value of certain investments)
Financial assets and liabilities carried at fair value and measured on a recurring basis as of December 31, 2022 are classified in the hierarchy as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | Level 3 | | Total |
Financial assets carried at fair value: | | | | | | | |
Cash equivalents: | | | | | | | |
Commercial paper | $ | — | | | $ | 21.1 | | | $ | — | | | $ | 21.1 | |
Time deposits | 5.7 | | | — | | | — | | | 5.7 | |
Asset-backed securities | — | | | 1.4 | | | — | | | 1.4 | |
| | | | | | | |
| | | | | | | |
U.S. government sponsored agencies | — | | | 6.0 | | | — | | | 6.0 | |
Money market funds | 31.5 | | | — | | | — | | | 31.5 | |
Total cash equivalents (a) | 37.2 | | | 28.5 | | | — | | | 65.7 | |
Restricted investments (b) | 6.8 | | | — | | | — | | | 6.8 | |
Equity Securities (c) | 8,530.4 | | | — | | | — | | | 8,530.4 | |
Loan under the fair value option (d) | — | | | — | | | 322.6 | | | 322.6 | |
Available-for-sale investments: | | | | | | | |
Corporate debt securities | — | | | 699.3 | | | — | | | 699.3 | |
U.S. government sponsored agencies | — | | | 230.7 | | | — | | | 230.7 | |
Foreign government obligations | — | | | 13.5 | | | — | | | 13.5 | |
| | | | | | | |
Municipal obligations | — | | | 23.1 | | | — | | | 23.1 | |
Asset-backed securities | — | | | 333.4 | | | — | | | 333.4 | |
Total available-for-sale investments (e) | — | | | 1,300.0 | | | — | | | 1,300.0 | |
Forward foreign exchange contracts (f) | — | | | 1.5 | | | — | | | 1.5 | |
Total financial assets carried at fair value | $ | 8,574.4 | | | $ | 1,330.0 | | | $ | 322.6 | | | $ | 10,227.0 | |
| | | | | | | |
Financial liabilities carried at fair value: | | | | | | | |
Forward foreign exchange contracts (g) | $ | — | | | $ | 6.2 | | | $ | — | | | $ | 6.2 | |
Contingent consideration (h) | — | | | — | | | 35.6 | | | 35.6 | |
Total financial liabilities carried at fair value | $ | — | | | $ | 6.2 | | | $ | 35.6 | | | $ | 41.8 | |
Financial assets and liabilities carried at fair value and measured on a recurring basis as of December 31, 2021 are classified in the hierarchy as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Level 1 | | Level 2 | | Level 3 | | Total |
Financial assets carried at fair value: | | | | | | | |
Cash equivalents: | | | | | | | |
Commercial paper | $ | — | | | $ | 39.8 | | | $ | — | | | $ | 39.8 | |
Time deposits | 7.2 | | | 10.1 | | | — | | | 17.3 | |
Asset-backed securities | — | | | 0.1 | | | — | | | 0.1 | |
Foreign government obligations | — | | | 0.8 | | | — | | | 0.8 | |
Municipals obligations | — | | | 0.3 | | | — | | | 0.3 | |
U.S. government sponsored agencies | — | | | $ | 33.6 | | | — | | | 33.6 | |
Money market funds | 50.7 | | | — | | | — | | | 50.7 | |
Total cash equivalents (a) | 57.9 | | | 84.7 | | | — | | | 142.6 | |
Restricted investments (b) | 6.9 | | | — | | | — | | | 6.9 | |
Equity securities (c) | 13,977.5 | | | — | | | — | | | 13,977.5 | |
Loan under the fair value option (d) | — | | | — | | | 443.1 | | | 443.1 | |
Available-for-sale investments: | | | | | | | |
Corporate debt securities | — | | | 182.3 | | | — | | | 182.3 | |
U.S. government sponsored agencies | — | | | 44.3 | | | — | | | 44.3 | |
Foreign government obligations | — | | | 1.0 | | | — | | | 1.0 | |
Other foreign obligations | — | | | 3.8 | | | — | | | 3.8 | |
Municipal obligations | — | | | 9.0 | | | — | | | 9.0 | |
Asset-backed securities | — | | | 87.3 | | | — | | | 87.3 | |
Total available-for-sale investments (e) | — | | | 327.7 | | | — | | | 327.7 | |
Forward foreign exchange contracts (f) | — | | | 1.7 | | | — | | | 1.7 | |
Total financial assets carried at fair value | $ | 14,042.3 | | | $ | 414.1 | | | $ | 443.1 | | | $ | 14,899.5 | |
| | | | | | | |
Financial liabilities carried at fair value: | | | | | | | |
Forward foreign exchange contracts (g) | $ | — | | | $ | 2.8 | | | $ | — | | | $ | 2.8 | |
| | | | | | | |
Total financial liabilities carried at fair value | $ | — | | | $ | 2.8 | | | $ | — | | | $ | 2.8 | |
(a) Cash equivalents are included in Cash and cash equivalents in the consolidated balance sheets.
(b) Restricted investments are included in the following accounts in the consolidated balance sheets (in millions):
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Restricted investments | $ | 5.6 | | | $ | 5.6 | |
Other investments | 1.2 | | 1.3 | |
Total | $ | 6.8 | | | $ | 6.9 | |
(c) Equity securities are included in the following accounts in the consolidated balance sheets (in millions):
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Short-term investments | $ | 56.5 | | | $ | 71.4 | |
Other investments | 8,473.9 | | | 13,906.1 | |
Total | $ | 8,530.4 | | | $ | 13,977.5 | |
(d) The Loan under the fair value option is included in Other investments in the consolidated balance sheets.
(e) Available-for-sale investments are included in Short-term investments in the consolidated balance sheets.
(f) Forward foreign exchange contracts in an asset position are included in Other current assets in the consolidated balance sheets.
(g) Forward foreign exchange contracts in a liability position are included in Other current liabilities in the consolidated balance sheets.
(h) Contingent considerations in a liability position are included in Other long-term liabilities in the consolidated balance sheets.
Level 1 Fair Value Measurements
As of December 31, 2022, we own 12,987,900 ordinary voting shares and 9,588,908 preference shares of Sartorius AG (Sartorius), of Goettingen, Germany, a process technology supplier to the biotechnology, pharmaceutical, chemical and food and beverage industries. We did not purchase any incremental shares for the years ended December 31, 2022 and 2021. We own approximately 37% of the outstanding ordinary shares (excluding treasury shares) and 28% of the preference shares of Sartorius as of December 31, 2022. The Sartorius family trust (Sartorius family members are beneficiaries of the trust) holds a majority interest of the outstanding ordinary shares of Sartorius. We do not have the ability to exercise significant influence over the operating and financial policies of Sartorius primarily because we do not have any representative or designee on Sartorius' board of directors and have tried and failed to obtain access to operating or financial information necessary to apply the equity method of accounting.
The change in fair market value on our investment in Sartorius for the twelve months ended December 31, 2022 was $5.07 billion loss and is recorded in our consolidated statements of income (loss).
Level 2 Fair Value Measurements
To estimate the fair value of Level 2 debt securities as of December 31, 2022 and 2021, our primary pricing provider uses Refinitiv as the primary pricing source. Our pricing process allows us to select a hierarchy of pricing sources for securities held. If Refinitiv does not price a Level 2 security that we hold, then the pricing provider will utilize our custodian supplied pricing as the secondary pricing source.
Available-for-sale investments consist of the following (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Allowances for Credit Losses | | Estimated Fair Value |
Short-term investments: | | | | | | | | | |
Corporate debt securities | $ | 709.9 | | | $ | 0.2 | | | $ | (10.8) | | | — | | | $ | 699.3 | |
Municipal obligations | 23.4 | | | — | | | (0.3) | | | — | | | 23.1 | |
Asset-backed securities | 339.6 | | | 0.1 | | | (6.3) | | | — | | | 333.4 | |
U.S. government sponsored agencies | 233.9 | | | — | | | (3.2) | | | — | | | 230.7 | |
Foreign government obligations | 13.8 | | | — | | | (0.3) | | | — | | | 13.5 | |
| | | | | | | | | |
| $ | 1,320.6 | | | $ | 0.3 | | | $ | (20.9) | | | $ | — | | | $ | 1,300.0 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
The following is a summary of the amortized cost and estimated fair value of our debt securities at December 31, 2022 by contractual maturity date (in millions):
| | | | | | | | | | | |
| Amortized Cost | | Estimated Fair Value |
Mature in less than one year | $ | 323.9 | | | $ | 321.4 | |
Mature in one to five years | 834.9 | | | 820.8 | |
Mature in more than five years | 161.8 | | | 157.8 | |
Total | $ | 1,320.6 | | | $ | 1,300.0 | |
Available-for-sale investments consist of the following (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Estimated Fair Value |
Short-term investments: | | | | | | | |
Corporate debt securities | $ | 181.9 | | | $ | 0.5 | | | $ | (0.2) | | | $ | 182.2 | |
Municipal obligations | 9.0 | | | — | | | — | | | 9.0 | |
Asset-backed securities | 87.5 | | | 0.1 | | | (0.2) | | | 87.4 | |
U.S. government sponsored agencies | 44.3 | | | — | | | — | | | 44.3 | |
Foreign government obligations | 1.0 | | | — | | | — | | | 1.0 | |
Other foreign obligations | 3.8 | | | — | | | — | | | 3.8 | |
Total | $ | 327.5 | | | $ | 0.6 | | | $ | (0.4) | | | $ | 327.7 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
As of December 31, 2022 there were no significant continuous unrealized losses greater than 12 months.
Our evaluation of credit losses for available-for-sale debt securities included the extent to which the fair value is less than the amortized cost basis, adverse conditions specifically related to the debt security, an industry or geographic area, and any changes in the rating of a security by a rating agency. Credit loss impairments are limited to the amount that the fair value of an instrument is less than its amortized cost basis.
At December 31, 2022, we have concluded that all payments related to our available-for-sale investments are expected to be made in full and on time at par value. The diminution of value in the intervening period is due to market conditions such as illiquidity and interest rate movements and not due to significant, inherent credit concerns surrounding the issuer. As a result, we have no allowances for credit losses on our available-for-sale investments portfolio as of December 31, 2022.
Included in Other current assets are $11.6 million and $2.2 million of interest receivable as of December 31, 2022 and December 31, 2021, respectively, primarily associated with securities in our available-for-sale investments portfolio. Associated interest on these securities is typically payable semi-annually. Due to the short-term nature of our interest receivable asset, we have made an accounting policy election not to measure an allowance for credit losses for accrued interest receivable. We consider any uncollected interest receivable that is overdue greater than one year to be impaired for purposes of write-off. For the year ended December 31, 2022, write-offs of uncollected interest receivable were not material.
As part of distributing our products, we regularly enter into intercompany transactions. We enter into forward foreign exchange contracts to manage foreign exchange risk of future movements in foreign exchange rates that affect foreign currency denominated intercompany receivables and payables. We do not use derivative financial instruments for speculative or trading purposes. We do not seek hedge accounting treatment for these contracts. As a result, these contracts, generally with maturity dates of 90 days or less, are recorded at their fair value at each balance sheet date. The notional amounts provide one measure of foreign exchange exposures as of December 31, 2022 and do not represent the amount of Bio-Rad's exposure to loss. The estimated fair value of these contracts was derived using the spot rates and forward points from Refinitiv on the last business day of the quarter. The resulting gains or losses from foreign exchange contracts offset gains or losses from foreign currency remeasurement of the related receivables and payables, both of which are included in Foreign currency exchange (gains) losses, net in the consolidated statements of income (loss).
The following is a summary of our forward foreign currency exchange contracts (in millions):
| | | | | |
| December 31, |
| 2022 |
Contracts maturing in January through March 2023 to sell foreign currency: | |
Notional value | $ | 723.4 | |
Unrealized gain/(loss) | $ | (3.7) | |
Contracts maturing in January through March 2023 to purchase foreign currency: | |
Notional value | $ | 128.9 | |
Unrealized gain/(loss) | $ | (1.0) | |
Included in Other investments in the consolidated balance sheet are investments without readily determinable fair value measured at cost with adjustments for observable price changes or impairments. The carrying value of these investments was $6.5 million as of December 31, 2022 and 2021.
Also included in Other investments in the consolidated balance sheet are our equity method investments, for which our share of the equity method investees earnings is included in Other (income), net in our consolidated statements of income (loss). The carrying value of these investments, net of impairments, was $26.7 million and $29.9 million as of December 31, 2022 and December 31, 2021, respectively.
Level 3 Fair Value Investments
During the fourth quarter of 2021, we extended a collateralized loan to Sartorius-Herbst Beteiligungen II Gmbh ("SHB"), a private limited company incorporated under the laws of Germany, with a principal amount of €400 million due on January 31, 2029, subject to certain events which could trigger payment prior to maturity (“Loan”). SHB used the Loan proceeds to partially finance the acquisition of interests under the Sartorius family trust (“Trust”) from a beneficiary of the Trust. The Loan is collateralized by the pledge of certain of the Trust interests, which upon termination of the Trust in mid-2028 represent the right to receive Sartorius ordinary shares. Interest on the loan is payable annually in arrears at 1.5% per annum, and the entire principal amount is due at maturity. In addition to contractual interest, we are entitled to certain value appreciation rights associated with the acquired Trust interests, which upon termination of the Trust represent the right to receive Sartorius ordinary shares, that is due upon repayment of the Loan. We elected the fair value option under ASC 825, Financial Instruments for accounting of the Loan to SHB to simplify the accounting. The fair value of the Loan and value appreciation right is estimated under the income approach using a discounted cash flow, and option pricing model, respectively, which results in a fair value measurement categorized in Level 3. The significant assumptions used to estimate fair value of the Loan include an estimate of the discount rate and cash flows of the Loan and the significant assumptions used to estimate the fair value of the value appreciation right include volatility, the risk-free interest rate, expected life (in years) and expected dividend. The inputs are subject to estimation uncertainty and actual amounts realized may materially differ. An increase in the expected volatility may result in a significantly higher fair value, whereas a decrease in expected life may result in a significantly lower fair value. All subsequent changes in fair value of the Loan and value appreciation right, including accrued interest are recognized in (gains) losses from change in fair
value of equity securities and loan receivable in our consolidated statements of income (loss). The overall change in fair market value reflected in (Gains) losses from change in fair market value of equity securities and loan receivable during the twelve months ended December 31, 2022 was $100.6 million, which includes $25.6 million for the change in fair market value for the Loan and $75.0 million for the change in fair market value of the value appreciation right. The decrease in the fair market value of the value appreciation right was due to a decline in the value of the Sartorius ordinary shares. As of December 31, 2022, the €400.0 million principal amount of the loan is still due on January 31, 2029.
The following table provides a reconciliation of the Level 3 Loan measured at estimated fair value (in millions):
| | | | | |
December 31, 2021 | $ | 443.1 | |
| |
Net decrease in estimated fair market value of the loan included in Gains (losses) in fair market value of equity securities and loan receivable | (100.6) | |
Foreign currency adjustments gains (losses), net | (19.9) | |
| |
December 31, 2022 | $ | 322.6 | |
During the third quarter of 2022, we recognized a contingent consideration liability upon our acquisition of Curiosity which represents future potential payments of up to $70.0 million payable in cash upon the achievement of certain technological development and revenue milestones, commencing on the Acquisition Date through June 30, 2027. At the Acquisition Date, the fair value of the contingent consideration of $36.1 million was determined by using a probability-weighted income approach related to the achievement of the technological development and revenue milestones. The significant assumptions used to estimate the fair value of the contingent consideration include an estimate of the probability of achievement and the discount rate. The probability of achievement is subject to estimation uncertainty and actual amounts realized may materially differ. An increase in the expected probability of achievement may result in a higher fair value, whereas a decrease in expected probability of achievement may result in a lower fair value. The fair value of the contingent consideration is remeasured at each reporting period based on the assumptions and inputs on the date of remeasurement. The contingent consideration was recorded at its estimated fair value of $35.6 million as of December 31, 2022.
The following table provides a reconciliation of the Level 3 Curiosity contingent consideration liability measured at estimated fair value (in millions):
| | | | | |
January 1, 2022 | $ | — | |
Acquisitions with contingent consideration | 36.1 | |
Decrease in estimated fair value of contingent consideration included in Selling, general, and administrative expense | (0.5) | |
December 31, 2022 | $ | 35.6 | |
The following table provides quantitative information about Level 3 inputs for fair value measurement of our Curiosity contingent consideration liability as of December 31, 2022. Significant increases or decreases in these inputs in isolation could result in a significantly lower or higher fair value measurement.
| | | | | | | | | | | |
| Valuation Technique | Unobservable Input | Percentage |
Curiosity Diagnostic | Probability-weighted income approach | Discount rate | 5.4 | % |
4. GOODWILL AND OTHER PURCHASED INTANGIBLE ASSETS
Changes to goodwill by segment were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | | 2021 |
| | Life Science | | Clinical Diagnostics | | Total | | | Life Science | | Clinical Diagnostics | | Total |
Balances as of January 1: | | | | | | | | | | | | | |
Goodwill | | $ | 333.3 | | | $ | 349.2 | | | $ | 682.5 | | | | $ | 277.9 | | | $ | 349.2 | | | $ | 627.1 | |
Accumulated impairment losses and write-offs | | (41.8) | | | (293.4) | | | (335.2) | | | | (41.8) | | | (293.4) | | | (335.2) | |
Goodwill, net | | 291.5 | | | 55.8 | | | 347.3 | | | | 236.1 | | | 55.8 | | | 291.9 | |
| | | | | | | | | | | | | |
Acquisitions (see Note 2) | | — | | | 55.9 | | | 55.9 | | | | 55.4 | | | — | | | 55.4 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Foreign currency adjustments | | — | | | 3.3 | | | 3.3 | | | | — | | | — | | | — | |
Period increase, net | | — | | | 59.2 | | | 59.2 | | | | 55.4 | | | — | | | 55.4 | |
| | | | | | | | | | | | | |
Balances as of December 31: | | | | | | | | | | | | | |
Goodwill | | 333.3 | | | 408.4 | | | 741.7 | | | | 333.3 | | | 349.2 | | | 682.5 | |
Accumulated impairment losses and write-offs | | (41.8) | | | (293.4) | | | (335.2) | | | | (41.8) | | | (293.4) | | | (335.2) | |
Goodwill, net | | $ | 291.5 | | | $ | 115.0 | | | $ | 406.5 | | | | $ | 291.5 | | | $ | 55.8 | | | $ | 347.3 | |
Information regarding our identifiable purchased intangible assets with finite and indefinite lives is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| Weighted-Average Amortization Period (years) | | Purchase Price | | Accumulated Amortization | | Net Carrying Amount |
Customer relationships/lists | 5.02 | | $ | 104.7 | | | $ | (89.9) | | | $ | 14.8 | |
Know how | 2.75 | | 166.2 | | | (153.9) | | | 12.3 | |
Developed product technology | 12.83 | | 211.1 | | | (121.6) | | | 89.5 | |
Licenses | 5.84 | | 59.0 | | | (38.5) | | | 20.5 | |
Tradenames | 6.56 | | 6.1 | | | (4.5) | | | 1.6 | |
Covenants not to compete | 3.13 | | 6.4 | | | (4.0) | | | 2.4 | |
| | | | | | | |
| | | | | | | |
Total finite-lived intangible assets | | | 553.5 | | | (412.4) | | | 141.1 | |
In-process research and development | | | 191.0 | | | — | | | 191.0 | |
Total purchased intangible assets | | | $ | 744.5 | | | $ | (412.4) | | | $ | 332.1 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Weighted-Average Amortization Period (years) | | Purchase Price | | Accumulated Amortization | | Net Carrying Amount |
Customer relationships/lists | 5.27 | | $ | 111.8 | | | $ | (90.7) | | | $ | 21.1 | |
Know how | 3.75 | | 171.6 | | | (154.9) | | | 16.7 | |
Developed product technology | 13.42 | | 215.6 | | | (115.6) | | | 100.0 | |
Licenses | 6.79 | | 64.9 | | | (40.6) | | | 24.3 | |
Tradenames | 7.33 | | 6.3 | | | (4.4) | | | 1.9 | |
Covenants not to compete | 3.78 | | 6.5 | | | (2.9) | | | 3.6 | |
| | | | | | | |
| | | | | | | |
Total finite-lived intangible assets | | | 576.7 | | | (409.1) | | | 167.6 | |
In-process research and development | | | 86.3 | | | — | | | 86.3 | |
Total purchased intangible assets | | | $ | 663.0 | | | $ | (409.1) | | | $ | 253.9 | |
Amortization expense related to purchased intangible assets for the years ended December 31, 2022, 2021 and 2020 was $24.9 million, $28.4 million and $27.5 million, respectively. Estimated future amortization expense (based on existing purchased finite-lived intangible assets) for the years ending December 31, 2023, 2024, 2025, 2026, 2027 and thereafter is $23.5 million, $20.7 million, $18.8 million, $13.8 million, $11.5 million, and $52.8 million, respectively.
No impairment losses related to goodwill and purchased intangibles were recorded in 2022 and 2021.
5. INVENTORY
Following are the components of Inventory at December 31, 2022 and December 31, 2021 (in millions):
| | | | | | | | | | | | | | | | | |
| | | December 31, 2022 | | December 31, 2021 |
Inventory: | | | | | |
Raw materials | | | 228.8 | | | 116.9 | |
Work in process | | | 220.9 | | | 198.0 | |
Finished goods | | | 269.6 | | | 257.3 | |
Total Inventory | | | $ | 719.3 | | | $ | 572.2 | |
6. NOTES PAYABLE AND LONG-TERM DEBT
The principal components of long-term debt are as follows (in millions):
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
3.3%, Senior Notes due 2027 | $ | 400.0 | | | $ | — | |
3.7%, Senior Notes due 2032 | 800.0 | | | — | |
Less unamortized discounts and debt issuance costs | (12.4) | | | — | |
Long-term debt less unamortized discounts and debt issuance costs | 1,187.6 | | | — | |
Finance leases and other debt | 10.6 | | | 11.0 | |
Less current maturities | (0.5) | | | (0.5) | |
Long-term debt | $ | 1,197.7 | | | $ | 10.5 | |
Under domestic and international lines of credit, standby letters of credit and guarantee arrangements, we had $207.5 million available for borrowing and usage as of December 31, 2022, which was reduced by $4.3 million that was utilized for standby letters of credit and guarantee arrangements issued by our banks to support our obligations.
Senior Notes due 2027 and 2032
In March 2022, pursuant to an indenture we issued $400.0 million in principal amount of Senior Notes due March 2027 (the “2027 Notes”) and $800.0 million in principal amount of Senior Notes due March 2032 (the “2032 Notes” and, together with the 2027 Notes, the “Notes”). The issuance of the 2027 Notes yielded net cash proceeds of $395.7 million at an effective rate of 3.5346% and the issuance of the 2032 Notes yielded net cash proceeds of $790.5 at an effective rate of 3.8429%. The 2027 Notes and the 2032 Notes pay a fixed rate of interest of 3.3% and 3.7% per annum, respectively. Interest on the Notes is payable semi-annually in arrears on March 15 and September 15 of each year until the principal is paid or made available for payment. We have the option to redeem the Notes at any time, in whole or in part, at a redemption price calculated in accordance with the indenture, plus accrued and unpaid interest thereon to the redemption date. In the event of a change of control, the holders may require us to repurchase for cash all or a portion of their notes at a purchase price equal to 101% of the principal amount of the notes, plus accrued and unpaid interest, if any. Our obligations under the Notes are unsecured senior obligations that rank equally in right of payment with all of our other existing and future unsecured, unsubordinated debt. The Notes include covenants that limit our ability to, among other things, (i) grant specified liens, (ii) engage in specified sale and leaseback transactions, (iii) consolidate or merge with or into other companies or (iv) sell all or substantially all of our assets. We were in compliance with these covenants as of December 31, 2022.
Credit Agreement
In April 2019, Bio-Rad entered into a $200.0 million unsecured revolving credit facility ("Credit Agreement"). Borrowings under the Credit Agreement are on a revolving basis and can be used to make permitted acquisitions, for working capital and for other general corporate purposes. In November 2021 and April 2022, Bio-Rad entered into Amendments No. 1 and 2 (“Amendment”) to the Credit Agreement to add LIBOR replacement language, expand the definition of EBITDA, increase certain financial baskets and to clarify the definitions of certain terms related to cash in the Leverage Ratio calculation. We had no outstanding borrowings under the Credit Agreement as of December 31, 2022; however, $0.2 million was utilized for domestic standby letters of credit that reduced our borrowing availability as of December 31, 2022. The Credit Agreement matures in April 2024. If we had borrowed against our Credit Agreement, the borrowing rate would have been 6.020% at December 31, 2022, which is based on the 3-month LIBOR.
The Credit Agreement requires Bio-Rad to comply with certain financial ratios and covenants, among other things. These ratios and covenants include a leverage ratio test and an interest coverage test, as well as certain restrictions on our ability to declare or pay dividends, incur debt, guarantee debt, enter into transactions with affiliates, merge or consolidate, sell assets, make investments and create liens. We were in compliance with all of these ratios and covenants as of December 31, 2022 and 2021.
Maturities of finance leases and other debt at December 31, 2022 were as follows (in millions):
| | | | | |
2023 | $ | 0.5 | |
2024 | 0.5 |
2025 | 0.5 |
2026 | 0.5 |
2027 | 400.4 |
2028 and thereafter | 808.2 |
Total Maturities of finance leases and other debt | $ | 1,210.6 | |
7. INCOME TAXES
The following information for the year ended and as at December 31, 2021 and 2020 have been revised to correct for immaterial errors in prior periods as described in Note 1, “Immaterial Correction to Previously Issued Financial Statements.”
The U.S. and international components of income before taxes are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
U.S. | | $ | (2,403.4) | | | $ | 2,941.8 | | | $ | 2,350.1 | |
International | | (2,300.9) | | | 2,507.3 | | | 2,567.9 | |
Income (loss) before taxes | | $ | (4,704.3) | | | $ | 5,449.1 | | | $ | 4,918.0 | |
The (benefit from) provision for income taxes consists of the following (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Current tax expense: | | | | | | |
U.S. Federal | | $ | 112.8 | | | $ | 72.4 | | | $ | 69.9 | |
State | | 20.1 | | | 9.2 | | | 12.0 | |
International | | 24.1 | | | 32.6 | | | 22.3 | |
Current tax expense | | 157.0 | | | 114.2 | | | 104.2 | |
Deferred tax (benefit) expense: | | | | | | |
U.S. Federal | | (1,121.3) | | | 983.5 | | | 895.6 | |
State | | (83.6) | | | 69.3 | | | 54.3 | |
International | | (36.7) | | | 32.1 | | | 31.5 | |
Deferred tax expense | | (1,241.6) | | | 1,084.9 | | | 981.4 | |
Non-current tax expense (benefit) | | 7.9 | | | (4.3) | | | 18.2 | |
(Benefit from) provision for income taxes | | $ | (1,076.7) | | | $ | 1,194.8 | | | $ | 1,103.8 | |
The reconciliation between our effective tax rate on income before taxes and the statutory tax rate is as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
U. S. statutory tax rate | | 21.0 | % | | 21.0 | % | | 21.0 | % |
Impact of foreign operations | | (10.0) | | | (8.6) | | | (9.8) | |
U.S. taxation of foreign income | | 10.5 | | | 8.9 | | | 10.1 | |
State taxes | | 1.1 | | | 1.3 | | | 1.1 | |
Other | | 0.3 | | | (0.7) | | | — | |
Provision (benefit) for income taxes | | 22.9 | % | | 21.9 | % | | 22.4 | % |
On December 22, 2017, the U.S. enacted comprehensive tax legislation (the “Tax Act”). The Tax Act made broad and complex changes to the U.S. tax code, including the imposition of a one-time mandatory deemed repatriation tax (“Transition Tax”) on certain earnings accumulated offshore since 1986 and the reduction of the corporate tax rate from 35% to 21% for U.S. taxable income, resulting in a one-time remeasurement of U.S. federal deferred tax assets and liabilities. The Tax Act also amended Internal Revenue Code Section 174 requiring capitalization of research and experimentation expenditures. The capitalized expenses are amortized over a period of 5 or 15 years.
On August 16, 2022, President Biden signed into law the Inflation Reduction Act of 2022, which includes an Alternative Minimum Tax based on the Adjusted Financial Statement Income of Applicable Corporations. Based on our initial evaluation, we do not believe the Inflation Reduction Act will have a material impact on our income tax provision and cash taxes. We continue to monitor the changes in tax laws and regulations to evaluate their potential impact on our business.
Our effective income tax rates were 22.9%, 21.9% and 22.4% for the years ended December 31, 2022, 2021 and 2020, respectively. The effective tax rates for the years ended December 31, 2022, 2021 and 2020 were primarily driven by the unrealized gain/loss in equity securities that was taxed at 22.5%, 22.4% and 22.1%, respectively, as well as the geographic mix of earnings.
Many jurisdictions in which we operate have statutory tax rates that differ from the U.S. statutory tax rate of 21%. Our effective tax rate is impacted, either favorably or unfavorably, by many factors including, but not limited to the jurisdictional mix of income before tax, changes to statutory tax rates, changes in tax laws or regulations, tax audits and settlements, and generation of tax credits.
Deferred tax assets and liabilities reflect the tax effects of losses, credits, and temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of deferred tax assets and liabilities are as follows (in millions):
| | | | | | | | | | | | | | |
| | December 31, |
| | 2022 | | 2021 |
Deferred tax assets: | | | | |
Bad debt, inventory and warranty accruals | | $ | 30.8 | | | $ | 32.0 | |
Other post-employment benefits, vacation and other reserves | | 15.7 | | | 23.8 | |
Tax credit and net operating loss carryforwards | | 128.2 | | | 104.5 | |
Lease obligations | | 40.8 | | | 46.6 | |
Other | | 53.2 | | | 65.0 | |
Total gross deferred tax assets | | 268.7 | | | 271.9 | |
Valuation allowance | | (72.8) | | | (46.4) | |
Total deferred tax assets | | 195.9 | | | 225.5 | |
Deferred tax liabilities: | | | | |
Property and equipment | | 39.5 | | | 40.7 | |
Lease assets | | 38.7 | | | 44.5 | |
Investments and intangible assets | | 1,842.8 | | | 3,155.7 | |
Total deferred tax liabilities | | 1,921.0 | | | 3,240.9 | |
Net deferred tax liabilities | | $ | (1,725.1) | | | $ | (3,015.4) | |
The realization of deferred tax assets is dependent upon the generation of sufficient taxable income of the appropriate character in future periods. We regularly assess our ability to realize our deferred tax assets and establish a valuation allowance if it is more likely than not that some portion, or all, of our deferred tax assets will not be realized. In assessing the realizability of our deferred tax assets, we weigh all available positive and negative evidence. Due to the weight of objectively verifiable negative evidence, we believe that it is more likely than not that certain of our state and foreign deferred tax assets will not be realized as of December 31, 2022, and have maintained a valuation allowance on such deferred tax assets. The valuation allowance against our deferred tax assets in certain states and foreign jurisdictions increased by $26.4 million for the year ended December 31, 2022.
The valuation allowance for deferred tax assets is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 | | 2020 |
Beginning balance | $ | 46.4 | | | | $ | 44.6 | | | | $ | 67.2 | | |
Additions charged to expenses | | 26.4 | | | | | 1.8 | | | | | — | | |
Deductions from reserves | | — | | | | | — | | | | | (22.6) | | |
Ending balance | $ | 72.8 | | | | $ | 46.4 | | | | $ | 44.6 | | |
As of December 31, 2022, our federal, state and foreign net operating loss carryforwards were approximately $30.3 million, $83.4 million and $345.6 million, respectively. Of our foreign net operating losses, $127.3 million may be carried forward indefinitely. The majority of the remaining foreign net operating losses, if not utilized, will begin to expire in 2023. Our federal and state net operating loss carryforwards, if not utilized, will begin to expire in 2028. As of December 31, 2022, our federal and state tax credit carryforwards were approximately $6.7 million and $70.7 million, respectively. Our federal tax credits, if not utilized, will begin to expire in 2029, and our state tax credits, generally, may be carried forward indefinitely.
Federal and state tax laws impose restrictions on the utilization of net operating loss and certain tax credit carryforwards in the event of a change in our ownership as defined by the Internal Revenue Code Sections 382 and 383. Under Section 382 and 383 of the Internal Revenue Code, substantial changes in our ownership and the ownership of acquired companies may limit the amount of net operating loss and research and development credit carryforwards that are available to offset taxable income. The annual limitation would not automatically result in the loss of net operating loss or research and development credit carryforwards but may limit the amount available in any given future period.
Our income tax returns are audited by U.S. federal, state and foreign tax authorities. We are currently under examination by many of these tax authorities. The tax years open to examination include the years 2012 and forward for the U.S. and certain foreign jurisdictions including France, Germany, India and Switzerland. There are differing interpretations of tax laws and regulations, and as a result, significant disputes may arise with these tax authorities involving issues of the timing and amount of deductions and allocations of income among various tax jurisdictions. We evaluate our exposures associated with our tax filing positions on a quarterly basis.
We record liabilities for unrecognized tax benefits related to uncertain tax positions. We do not believe any currently pending uncertain tax positions will have a material adverse effect on our consolidated financial statements, although an adverse resolution of one or more of these uncertain tax positions in any period may have a material impact on the results of operations for that period.
The following is a tabular reconciliation of the total amounts of unrecognized tax benefits (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2020 |
Unrecognized tax benefits – January 1 | | $ | 61.9 | | | $ | 55.8 | | | $ | 39.2 | |
Additions to tax positions related to prior years | | 18.1 | | | 3.2 | | | 14.0 | |
Reductions to tax positions related to prior years | | (0.2) | | | (2.1) | | | (1.5) | |
Additions to tax positions related to the current year | | 9.8 | | | 18.1 | | | 3.4 | |
Settlements | | (2.2) | | | (2.4) | | | — | |
Lapse of statute of limitations | | (0.8) | | | (10.8) | | | (0.6) | |
Foreign currency adjustments | | (1.1) | | | 0.1 | | | 1.3 | |
Unrecognized tax benefits – December 31 | | $ | 85.5 | | | $ | 61.9 | | | $ | 55.8 | |
Bio-Rad recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. Related to the unrecognized tax benefits noted above, the cumulative amount of accrued interest and penalties as of December 31, 2022, 2021 and 2020 was $6.7 million, $11.8 million and $14.3 million, respectively. Bio-Rad accrued interest and penalties of $(1.1) million, $(2.5) million, and $2.8 million for the years ended December 31, 2022, 2021, and 2020, respectively. Accrued interest as of December 31, 2022 was also reduced by $3.5 million related to the settlement of a foreign audit. The total unrecognized tax benefits and interest and penalties of $92.2 million as of December 31, 2022 was partially offset by deferred tax assets of $17.3 million and prepaid taxes of $7.8 million, for a net amount of $67.1 million.
As of December 31, 2022, based on the expected outcome of certain examinations or as a result of the expiration of statutes of limitation for certain jurisdictions, we believe that within the next twelve months it is reasonably possible that our previously unrecognized tax benefits could decrease by approximately $22.2 million. Substantially all such amounts will impact our effective income tax rate if recognized.
It is generally our intention to repatriate certain foreign earnings to the extent that such repatriations are not restricted by local laws or accounting rules, and there are no substantial incremental costs. The determination of the amount of the unrecognized deferred tax liability for foreign earnings that are indefinitely reinvested is not practicable to estimate.
8. STOCKHOLDERS' EQUITY
Bio-Rad’s issued and outstanding stock consists of Class A Common Stock (Class A) and Class B Common Stock (Class B). Each share of Class A and Class B common stock participates equally in the earnings and losses of Bio-Rad, and each share is identical to the next in all respects except as follows. Class A common stock has limited voting rights compared to Class B. Each share of Class A is entitled to one tenth of a vote on most matters, whereas each share of Class B is always entitled to one vote. Additionally, Class A stockholders are entitled to elect 25% of the directors, with Class B stockholders electing the remaining directors. Cash dividends may be paid on Class A shares without paying a cash dividend on Class B shares. In contrast, no cash dividend may be paid on Class B shares unless at least an equal cash dividend is paid on Class A shares. Class B shares are convertible at any time into Class A shares on a one-for-one basis at the option of the stockholder. The founders of Bio-Rad, the Schwartz family, collectively hold a majority of Bio-Rad’s voting stock. As a result, the Schwartz family is able to exercise control over Bio-Rad.
Changes to Bio-Rad's issued common stock shares are as follows (in thousands):
| | | | | | | | | | | |
| Class A Shares | | Class B Shares |
Balance at January 1, 2020 | 24,966 | | | 5,090 | |
Class B to Class A conversions | 32 | | | (32) | |
Issuance of common stock | 75 | | | 18 | |
Balance at December 31, 2020 | 25,073 | | | 5,076 | |
Class B to Class A conversions | 16 | | | (16) | |
Issuance of common stock | 45 | | | 18 | |
Balance at December 31, 2021 | 25,134 | | | 5,078 | |
Class B to Class A conversions | 20 | | | (20) | |
Issuance of common stock | 8 | | | 16 | |
Balance at December 31, 2022 | 25,162 | | | 5,074 | |
Treasury Shares
The share repurchase activity under the Share Repurchase Program through open market transactions for the years ended December 31, 2022, 2021 and 2020 are summarized as follows:
| | | | | | | | | | | | | | |
| Number of Shares Purchased | Weighted-Average Price per Share | Total Shares Repurchased To Date | Remaining Authorized Value (in millions) |
| | | | |
| | | | |
| | | | |
| | | | |
March 1, 2020 - March 31, 2020 | 291,941 | | $ | 342.55 | | 573,577 | | $ | 73.1 | |
March 1, 2021 - March 31, 2021 | 89,506 | | $ | 558.60 | | 663,083 | | $ | 223.1 | |
May 1, 2022 - May 31, 2022 | 255,284 | | $ | 489.65 | | 918,367 | | $ | 98.1 | |
November 1, 2022 - November 30, 2022 | 241,408 | | $ | 375.63 | | 1,159,775 | | $ | 207.4 | |
For the years ended December 31, 2022 and 2021, we used 135,744 and 114,711, respectively, of the repurchased shares in connection with the vesting of restricted stock units and our Employee Stock Purchase Program. As of December 31, 2022, $207.4 million remained available for repurchases under the Share Repurchase Program.
9. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Accumulated other comprehensive income (loss) included in our consolidated balance sheets and consolidated statements of changes in stockholders' equity consists of the following components (in millions):
| | | | | | | | | | | | | | |
| Foreign currency translation adjustments | Foreign other post-employment benefits adjustments | Net unrealized holding gains (losses) on available-for-sale investments | Total Accumulated other comprehensive income (loss) |
Balances as of January 1, 2021 | $ | 298.6 | | $ | (26.0) | | $ | 9.8 | | $ | 282.4 | |
Other comprehensive (loss) income, before reclassifications | (469.5) | | 17.9 | | (4.0) | | (455.6) | |
Amounts reclassified from accumulated other comprehensive income | — | | 0.3 | | (1.2) | | (0.9) | |
Income tax effects | 0.4 | | (3.1) | | 1.2 | | (1.5) | |
Other comprehensive income (loss), net of income taxes | (469.1) | | 15.1 | | (4.0) | | (458.0) | |
Balances as of December 31, 2021 | $ | (170.5) | | $ | (10.9) | | $ | 5.8 | | $ | (175.6) | |
Other comprehensive income (loss), before reclassifications | (296.3) | | 25.4 | | (21.5) | | (292.4) | |
Amounts reclassified from accumulated other comprehensive income | — | | 0.1 | | 0.6 | | 0.7 | |
Income tax effects | 0.3 | | (4.6) | | 4.8 | | 0.5 | |
Other comprehensive income (loss), net of income taxes | (296.0) | | 20.9 | | (16.1) | | (291.2) | |
Balances as of December 31, 2022 | $ | (466.5) | | $ | 10.0 | | $ | (10.3) | | $ | (466.8) | |
All amounts reclassified out of accumulated other comprehensive income (loss) were reclassified into Other (income), net in the consolidated statements of income. Reclassification adjustments are calculated using the specific identification method.
10. SHARE-BASED COMPENSATION/EQUITY AWARD AND PURCHASE PLANS
Equity Award Plan
The 2017 Incentive Award Plan (2017 Plan) authorizes the grant of stock options, restricted stock, restricted stock units, performance-based stock units and other types of equity awards to officers and certain other employees. Stock options are granted at exercise prices not less than the fair market value of the underlying common stock on the date of grant and have a maximum term of 10 years. We may issue stock options for either Class A or Class B common stock. Prior to September 2020, equity awards granted vest in increments of 20% per year on the yearly anniversary date of the grant. Starting in September 2020, equity awards granted vest in increments of 25% per year on the yearly anniversary date of the grant.
A total of 2,108,724 shares have been reserved for issuance of equity awards under the 2017 Plan and may be of either Class A or Class B common stock. At December 31, 2022, there were 1,259,719 shares available to be granted.
Performance-based Stock awards
Bio-Rad grants certain executive officers Performance-based stock unit (PSU) awards, which are administered under the 2017 Plan. PSUs generally vest over a three year performance period based on achievement of specific performance goals. Based on the extent to which the targets are achieved, vested shares may range from zero to 200 percent of the target award.
We consider the dilutive impact of PSUs in our diluted net income per share calculation only to the extent that the performance conditions would have been met if the reporting period was the end of the performance period.
Employee Stock Purchase Plans
Our 2011 Employee Stock Purchase Plan (2011 ESPP) provides that eligible employees may contribute up to the greater of 10% of their compensation or $25,000 annually towards the quarterly purchase of our Class A common stock. The employees’ purchase price is 85% of the lesser of the fair market value of the stock on the first business day or the last business day of each calendar quarter. The Board of Directors have authorized the sale of 1,300,000 shares of Class A common stock under the 2011 ESPP.
Share-Based Compensation
Included in our share-based compensation expense is the cost related to stock option grants, ESPP stock purchases and restricted stock unit awards, including performance-based stock awards. Share-based compensation expense is allocated in the consolidated statements of income (loss) as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year ended December 31, |
| | 2022 | | 2021 | | 2020 |
Cost of goods sold | | $ | 5.4 | | | $ | 4.9 | | | $ | 3.4 | |
Selling, general and administrative expense | | 45.6 | | | 38.0 | | | 31.8 | |
Research and development expense | | 9.9 | | | 8.3 | | | 6.4 | |
Share-based compensation expense | | $ | 60.9 | | | $ | 51.2 | | | $ | 41.6 | |
The income tax benefit related to share-based compensation expense was $8.8 million, $7.4 million and $6.0 million for the years ended December 31, 2022, 2021 and 2020, respectively. We did not capitalize any share-based compensation expense as it was immaterial.
The tax benefit from equity awards vested or exercised during the years ended December 31, 2022, 2021 and 2020 was $4.0 million, $18.5 million and $11.2 million, respectively.
For equity awards, we amortize the fair value on a straight-line basis. All equity awards are amortized over the requisite service periods of the awards, which are generally the vesting periods. We recognize forfeitures as they occur.
Stock Options
The weighted-average fair value of stock options granted was estimated using a Black-Scholes option-pricing model with the following weighted-average assumptions:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Expected volatility | | — | | | 27 | % | | 27 | % |
Risk-free interest rate | | — | | | 1.05 | % | | 0.31 | % |
Expected life (in years) | | 0.0 | | 7.3 | | 7.4 |
Expected dividend | | — | | | — | | | — | |
Weighted-average fair value of options granted | | $ | — | | | $ | 251.93 | | | $ | 153.32 | |
Expected volatility is based on the historical volatilities of our common stock for a period equal to the stock option’s expected life. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant. The expected life represents the number of years that we estimate, based primarily on historical experience, that the options will be outstanding prior to exercise. We do not anticipate paying any cash dividends in the future and therefore use an expected dividend yield of zero.
The following table summarizes stock option activity:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Shares | | Weighted- Average Exercise Price | | Weighted- Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value (in millions) |
Outstanding, December 31, 2021 | | 250,441 | | | $ | 246.41 | | | | | |
Granted | | — | | | $ | — | | | | | |
Exercised | | (39,250) | | | $ | 107.32 | | | | | |
Forfeited | | (4,771) | | | $ | 368.81 | | | | | |
Outstanding, December 31, 2022 | | 206,420 | | | $ | 270.03 | | | 4.10 | | $ | 39.5 | |
| | | | | | | | |
Unvested, December 31, 2022 | | 37,192 | | | $ | 539.67 | | | 7.47 | | $ | 1.4 | |
Exercisable, December 31, 2022 | | 169,228 | | | $ | 210.77 | | | 3.36 | | $ | 38.1 | |
Intrinsic value for stock options is defined as the difference between the current market value and the exercise price. The total intrinsic value on the date of exercise of stock options exercised during the years ended December 31, 2022, 2021 and 2020 was $15.2 million, $33.0 million and $24.4 million, respectively.
No cash was received from stock options exercised during the year ended December 31, 2022. Cash received from stock options exercised during the years ended December 31, 2021 and 2020 was $3.6 million and $3.8 million, respectively.
As of December 31, 2022, there was $5.2 million of total unrecognized compensation expense from stock options. This amount is expected to be recognized in the future over a remaining weighted-average period of approximately two years.
Restricted Stock Units - Service & Performance-based
Restricted stock units are rights to receive shares of company stock. The fair value of a restricted stock unit is the market value as determined by the closing price of the stock on the day of grant.
The following tables summarize restricted stock units and performance-based stock units activity:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Restricted Stock Units | | Weighted- Average Grant-Date Fair Value | | Weighted-Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value (in millions) |
Outstanding, December 31, 2021 | | 316,860 | | | $ | 495.57 | | | | | |
Granted | | 140,560 | | | $ | 486.29 | | | | | |
Vested | | (113,323) | | | $ | 433.46 | | | | | |
Forfeited | | (29,855) | | | $ | 463.70 | | | | | |
Outstanding, December 31, 2022 | | 314,242 | | | $ | 516.85 | | | 1.67 | | $ | 132.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Performance-based Stock Units | | Weighted- Average Grant-Date Fair Value | | Weighted-Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value (in millions) |
Outstanding, December 31, 2021 | | — | | | $ | — | | | | | |
Granted | | 11,391 | | | $ | 486.25 | | | | | |
Vested | | — | | | $ | — | | | | | |
Forfeited | | — | | | $ | — | | | | | |
Outstanding, December 31, 2022 | | 11,391 | | | $ | 486.25 | | | 1.83 | | $ | 4.8 | |
The total fair value of restricted stock units and performance-based stock units vested for the years ended December 31, 2022, 2021 and 2020 was $54.5 million, $104.4 million and $65.0 million, respectively. As of December 31, 2022, there was approximately $142.6 million and $9.4 million of total unrecognized compensation expense related to restricted stock units and performance-based stock units, respectively. This amount is expected to be recognized over a remaining weighted-average period of approximately three years.
Employee Stock Purchase Plans
The fair value of the employees’ purchase rights under the 2011 ESPP was estimated using a Black-Scholes model with the following weighted-average assumptions:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Expected volatility | 41 | % | | 25 | % | | 41 | % |
Risk-free interest rate | 1.71 | % | | 0.05 | % | | 0.50 | % |
Expected life (in years) | 0.25 | | 0.25 | | 0.25 |
Expected dividend | — | | | — | | | — | |
Weighted-average fair value | | | | | |
of purchase rights | $ | 124.26 | | | $ | 127.16 | | | $ | 94.93 | |
The assumptions are primarily based on historical data. Volatility is based on the historical volatilities of our common stock for a period equal to the expected life of the purchase rights. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant. We do not anticipate paying any cash dividends in the future and therefore use an expected dividend yield of zero.
We sold 44,480 shares for total employee contributions of $17.6 million, 31,639 shares for total employee contributions of $17.0 million and 47,548 shares for total employee contributions of $16.4 million under the 2011 ESPP to employees for the years ended December 31, 2022, 2021 and 2020, respectively. At December 31, 2022, 475,864 shares remain authorized and available for issuance under the 2011 ESPP.
11. OTHER (INCOME), NET
Other (income) expense, net includes the following components (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
| | | | | | |
Interest and investment income | | $ | (58.0) | | | $ | (18.9) | | | $ | (18.2) | |
Net realized gains on investments | | (2.3) | | | (8.0) | | | (1.0) | |
Other-than-temporary impairment losses on investments | | 11.9 | | | 0.8 | | | 4.6 | |
Current expected credit losses on loans to equity method investees | | 7.5 | | | — | | | — | |
Gain on divestiture of a division | | (1.4) | | | — | | | (11.7) | |
Other (income) expense | | (2.3) | | | (0.7) | | | 1.8 | |
Other (income), net | | $ | (44.6) | | | $ | (26.8) | | | $ | (24.5) | |
12. SUPPLEMENTAL CASH FLOW INFORMATION
The following supplemental cash flow information at December 31, 2021 and 2020 has been revised to correct for immaterial errors in prior periods as described in Note 1, “Immaterial Correction to Previously Issued Financial Statements.”
The reconciliation of net income (loss) to net cash provided by operating activities is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
Net income (loss) | | $ | (3,627.5) | | | $ | 4,254.3 | | | $ | 3,814.2 | |
Adjustments to reconcile net income (loss) | | | | | | |
to net cash provided by operating activities | | | | | | |
Depreciation and amortization | | 137.3 | | | 137.6 | | | 138.6 | |
Reduction in the carrying amount of right-of-use assets | | 39.9 | | | 39.3 | | | 37.1 | |
Share-based compensation | | 60.9 | | | 51.2 | | | 41.6 | |
| | | | | | |
Other-than-temporary impairment losses on investments | | 11.9 | | | 0.8 | | | 4.6 | |
Current expected credit losses on loans | | 7.5 | | | — | | | — | |
(Gains) losses from change in fair market value of equity securities and loan receivable | | 5,193.6 | | | (4,926.2) | | | (4,495.8) | |
| | | | | | |
| | | | | | |
Gain on divestiture of a division | | (1.4) | | | — | | | (11.7) | |
Payments for operating lease liabilities | | (38.1) | | | (40.7) | | | (36.5) | |
| | | | | | |
Increase in accounts receivable | | (87.4) | | | (20.4) | | | (15.0) | |
(Increase) decrease in inventories | | (158.8) | | | 46.1 | | | (52.1) | |
Increase in other current assets | | (27.3) | | | (12.9) | | | (9.1) | |
Increase (decrease) in accounts payable and other current liabilities | | (94.2) | | | 69.9 | | | 124.7 | |
Increase (decrease) in income taxes payable | | (1.2) | | | (28.8) | | | 39.0 | |
Increase (decrease) in deferred income taxes | | (1,241.6) | | | 1,084.9 | | | 981.4 | |
Increase in other long-term assets | | (5.1) | | | (6.2) | | | (6.9) | |
Increase in other long-term liabilities | | 5.6 | | | 10.5 | | | 26.9 | |
| | | | | | |
Other | | 20.3 | | | 10.1 | | | 4.0 | |
Net cash provided by operating activities | | $ | 194.4 | | | $ | 669.5 | | | $ | 585.0 | |
| | | | | | |
Non-cash investing activities: | | | | | | |
Purchased property, plant and equipment | | $ | 7.3 | | | $ | 5.2 | | | $ | 1.2 | |
Purchased marketable securities and investments | | $ | — | | | $ | 6.0 | | | $ | 4.6 | |
Sold marketable securities and investments | | $ | — | | | $ | — | | | $ | — | |
13. COMMITMENTS AND CONTINGENT LIABILITIES
Deferred Profit Sharing Retirement Plan
We have a profit sharing plan covering substantially all U.S. employees. Contributions are made at the discretion of management. As of December 31, 2022 and 2021, the liability related to the U.S. profit sharing plan was $1.2 million and $3.8 million, respectively. The contribution expense was $19.1 million, $18.4 million and $10.6 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Purchase Obligations
As of December 31, 2022, we had purchase obligations that have not been recognized on our balance sheet of $17.2 million, which include agreements to purchase goods or services that are enforceable and legally binding to Bio-Rad and that specify all significant terms and exclude agreements that are cancelable without penalty. Recognition of purchase obligations occurs when products or services are delivered to Bio-Rad.
The annual future fixed and determinable portion of our purchase obligations that have not been recognized on our balance sheet as of December 31, 2022 were as follows in millions:
| | | | | |
2023 | $ | 17.1 | |
2024 | 0.1 | |
2025 | — | |
2026 | — | |
2027 | — | |
2028 and thereafter | — | |
Long-Term Liabilities
As of December 31, 2022, we had obligations that have been recognized on our balance sheet of $123.0 million, which primarily represent long-term deferred revenue and other post-employment benefits. Excluded are tax liabilities for uncertain tax positions and contingencies. We are not able to reasonably estimate the timing of future cash flows of these tax liabilities, therefore, our income tax obligations are excluded.
The annual future fixed and determinable portion of our obligations that have been recognized on our balance sheet as of December 31, 2022 were as follows in millions:
| | | | | |
2023 | $ | 4.6 | |
2024 | 13.8 | |
2025 | 21.6 | |
2026 | 4.1 | |
2027 | 43.7 | |
2028 and thereafter | 35.2 | |
Letters of Credit/Guarantees
In the ordinary course of business, we are at times required to post letters of credit/guarantees. The letters of credit/guarantees are issued by financial institutions to guarantee our obligations to various parties. We were contingently liable for $4.7 million of standby letters of credit/guarantees with financial institutions as of December 31, 2022.
Other Post-Employment Benefits
In several foreign locations we are statutorily required to provide retirement benefits or a lump sum termination indemnity to our employees upon termination for virtually any reason. These plans are accounted for as defined benefit plans and the associated net benefit obligation as of December 31, 2022 and 2021 of $46.8 million and $76.1 million, respectively, has been included in Accrued payroll and employee benefits and Other long-term liabilities in the Consolidated Balance Sheets. Most plans are not required to be funded, and as such, there is no trust or other device used to accumulate assets or settle these obligations. However, some of these plans require funding based on local laws in which there is a trust or other device administered by an external plan manager that is used to accumulate assets to assist in settling these obligations. The following disclosures include such plans, which are located in France, Switzerland, Germany, Korea, India, Thailand, Italy, Dubai and Japan.
Obligations and Funded Status
The following table sets forth the change in benefit obligations, fair value of plan assets and amounts recognized in the Consolidated Balance Sheets for the plans (in millions):
| | | | | | | | |
Change in benefit obligation: | 2022 | 2021 |
Benefit obligation at beginning of year | $155.5 | $177.5 |
Service cost | 6.6 | | 8.0 | |
Interest cost | 0.8 | | 0.5 | |
Plan participants' contributions | 3.1 | | 3.2 | |
Actuarial (gain) loss | (23.5) | | (10.2) | |
Gross benefits paid | 0.7 | | (0.7) | |
Plan amendments | (1.0) | | (1.7) | |
Curtailments | — | | (3.3) | |
Settlements | (7.6) | | (9.5) | |
Foreign currency adjustments | (5.4) | | (8.3) | |
| | |
Benefit obligation at end of year | 129.2 | | 155.5 | |
| | |
Change in plan assets: | | |
Fair value of plan assets at beginning year | 79.4 | | 81.4 | |
Actual return on plan assets | 1.5 | | 1.3 | |
Employer contributions | 4.3 | | 4.3 | |
Plan participants' contributions | 3.1 | | 3.2 | |
Gross benefits paid | 2.8 | | 1.3 | |
Settlements | (7.6) | | (9.5) | |
Foreign currency adjustments | (1.1) | | (2.6) | |
| | |
Fair value of plan assets at end of year | 82.4 | | 79.4 | |
| | |
Underfunded status of plans | $(46.8) | $(76.1) |
| | |
Amounts recognized in the consolidated balance sheets: | | |
Current liabilities (Accrued payroll and employee benefits) | $(1.5) | $(2.3) |
Noncurrent liabilities (Other long-term liabilities) | (45.3) | | (73.8) | |
| | |
Net liability, end of fiscal year | $(46.8) | $(76.1) |
| | |
Components of Net Periodic Benefit Cost
The following sets forth the net periodic benefit cost (income) for the periods indicated (in millions):
| | | | | | | | | | | |
| 2022 | 2021 | 2020 |
Service costs | $6.6 | $8.0 | $7.8 |
Interest costs | 0.8 | | 0.5 | | 0.8 | |
Expected returns on plan assets | (1.0) | | (1.0) | | (0.7) | |
Amortization of actuarial losses | 0.3 | | 1.8 | | 1.3 | |
Amortization of prior service costs | (0.3) | | — | | — | |
Curtailments | — | | (1.9) | | — | |
Settlements | (0.2) | | 1.2 | | 1.3 | |
| | | |
Net periodic benefit costs | $6.2 | $8.6 | $10.5 |
| | | |
Assumptions
The above actuarial net gains were primarily based on financial, demographic and experience assumptions.
The weighted-average assumptions used in computing the benefit obligations were as follows:
| | | | | | | | |
| 2022 | 2021 |
Discount rate | 2.6 | % | 0.6 | % |
Compensation rate increase | 1.7 | % | 1.5 | % |
The weighted-average assumptions used in computing the net periodic benefit costs were as follows:
| | | | | | | | | | | |
| 2022 | 2021 | 2020 |
Discount rate | 0.6 | % | 0.3 | % | 0.5 | % |
Expected long-term rate of return on plan assets | 1.3 | % | 1.1 | % | 1.5 | % |
The accumulated benefit obligation (ABO), an estimate based on the assumption if these plans were to be terminated immediately, as of December 31, 2022 and 2021 was $114.9 million and $142.1 million, respectively. The ABO and fair value of plan assets for these plans with ABO in excess of plan assets were $32.5 million and $62.7 million as of December 31, 2022 and 2021, respectively.
In some foreign locations we have service award plans that are paid based upon the number of years of employment. Under these plans, the liability as of December 31, 2022 and 2021 was $2.5 million and $3.5 million, respectively, and has been included in Accrued payroll and employee benefits and Other long-term liabilities in the Consolidated Balance Sheets.
Concentrations of Labor Subject to Collective Bargaining Agreements
At December 31, 2022, approximately seven percent of Bio-Rad's approximately 3,450 U.S. employees were covered by a collective bargaining agreement, which will expire on November 14, 2023. Many of Bio-Rad's non-U.S. full-time employees, especially in France, are covered by collective bargaining agreements.
14. LEGAL PROCEEDINGS
We are a party to various claims, legal actions and complaints arising in the ordinary course of business. While we do not believe, at this time, that any ultimate liability resulting from any of these matters will have a material adverse effect on our results of operations, financial position or liquidity, we cannot give any assurance regarding the ultimate outcome of these matters and their resolution could be material to our operating results for any particular period, depending on the level of income for the period.
15. SEGMENT INFORMATION
Bio-Rad is a multinational manufacturer and worldwide distributor of its own life science research products and clinical diagnostics products. We have two reportable segments: Life Science and Clinical Diagnostics. These reportable segments are strategic business lines that offer more than 12,000 different products and services and require different marketing strategies. We do not disclose quantitative information about our different products and services as it is impractical to do so based primarily on the numerous products and services that we sell and the global markets that we serve.
The Life Science segment develops, manufactures, sells and services reagents, apparatus and instruments used for biological research. These products are sold to university and medical school laboratories, pharmaceutical and biotechnology companies, food testing laboratories and government and industrial research facilities.
The Clinical Diagnostics segment develops, manufactures, sells and services automated test systems, informatics systems, test kits and specialized quality controls for the healthcare market. These products are sold to reference laboratories, hospital laboratories, state newborn screening facilities, physicians’ office laboratories and transfusion laboratories.
Other Operations include our Analytical Instruments segment, and a small miscellaneous operation that was included in a prior acquisition.
Segment results are presented in the same manner as we present our operations internally to make operating decisions and assess performance. The accounting policies of the segments are the same as those described in Significant Accounting Policies (see Note 1). Our chief operating decision maker ("CODM") views all operating expenses including depreciation and amortization and corporate overhead as directly supporting the strategies of our segments and these costs are fully allocated to our reportable segments. The CODM evaluates the performance of our segments and allocates resources primarily based on operating income, which represents revenues reduced by product costs and operating expenses. Starting in 2022, segment assets include net inventories as this is the only asset considered to be under the control of the segment and the only asset for which segment information is provided to the CODM. The historical segment information has been recast to conform to the current methodology.
The following segments information regarding industry segments at December 31, 2021 and 2020 have been revised to correct for immaterial errors in prior periods as described in Note 1, “Immaterial Correction to Previously Issued Financial Statements.”
Information regarding industry segments at December 31, 2022, 2021, and 2020 and for the years then ended is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Life Science | | Clinical Diagnostics | | Other Operations |
Net sales | 2022 | | $ | 1,347.2 | | | $ | 1,451.0 | | | $ | 4.0 | |
| 2021 | | 1,400.8 | | | 1,515.9 | | | 5.8 | |
| 2020 | | 1,231.8 | | | 1,305.2 | | | 8.6 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Depreciation and amortization | 2022 | | $ | 57.9 | | | $ | 79.4 | | | $ | — | |
| 2021 | | 54.8 | | | 82.8 | | | — | |
| 2020 | | 50.5 | | | 88.1 | | | — | |
| | | | | | | |
Operating profit (loss) | 2022 | | $ | 266.8 | | | $ | 217.7 | | | $ | (1.9) | |
| 2021 | | 319.7 | | | 181.8 | | | (1.2) | |
| 2020 | | 282.6 | | | 138.3 | | | 0.4 | |
| | | | | | | |
Segment assets | 2022 | | $ | 269.9 | | | $ | 448.8 | | | $ | 0.6 | |
| 2021 | | 207.7 | | | 363.5 | | | 1.0 | |
| 2020 | | 220.6 | | | 401.2 | | | 0.5 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
The following reconciles total operating profit to consolidated income before taxes (in millions):
| | | | | | | | | | | | | | | | | |
| |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Total operating profit | $ | 482.6 | | | $ | 500.3 | | | $ | 421.3 | |
Interest expense | (38.1) | | | (1.5) | | | (21.9) | |
Foreign currency exchange gains (losses), net | 0.2 | | | (2.7) | | | (1.7) | |
Gains (losses) from change in fair market value of equity securities and loan receivable | (5,193.6) | | | 4,926.2 | | | 4,495.8 | |
Other income, net | 44.6 | | | 26.8 | | | 24.5 | |
Consolidated income (loss) before income taxes | $ | (4,704.3) | | | $ | 5,449.1 | | | $ | 4,918.0 | |
The following reconciles total segment assets to consolidated total assets (in millions):
| | | | | | | | | | | | | | |
| | December 31, |
| | 2022 | | 2021 |
Total segment assets | | $ | 719.3 | | | $ | 572.2 | |
Cash, short-term investments and other current assets | | 2,438.7 | | | 1,418.3 | |
Property, plant and equipment, net, and operating lease right-of-use assets | | 679.6 | | | 716.4 | |
Goodwill, net | | 406.5 | | | 347.3 | |
Other long-term assets | | 9,257.6 | | | 14,745.2 | |
Total assets | | $ | 13,501.7 | | | $ | 17,799.4 | |
The following presents net sales to external customers by geographic region based primarily on the location of the use of the product or service (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2022 | | 2021 | | 2020 |
United States | | 1,155.5 | | | $ | 1,130.6 | | | $ | 1,004.8 | |
Europe | | $ | 851.9 | | | 946.9 | | | 857.7 | |
Asia | | 639.4 | | | 688.4 | | | 546.5 | |
Other (primarily Canada and Latin America) | | 155.4 | | | 156.6 | | | 136.6 | |
Total net sales | | $ | 2,802.2 | | | $ | 2,922.5 | | | $ | 2,545.6 | |
The following presents Property, plant and equipment, net, Operating lease right-of-use assets and Other assets, excluding deferred income taxes, by geographic region based upon the location of the asset (in millions):
| | | | | | | | | | | | | | |
| | December 31, |
| | 2022 | | 2021 |
United States | | 465.7 | | | $ | 478.7 | |
Europe | | $ | 183.7 | | | 211.4 | |
Asia | | 63.8 | | | 64.9 | |
Other (primarily Canada and Latin America) | | 15.6 | | | 16.5 | |
Total Property, plant and equipment, net, Operating lease right-of-use assets and Other assets, excluding deferred income taxes | | $ | 728.8 | | | $ | 771.5 | |
16. RESTRUCTURING COSTS
In February 2021, we announced our strategy-driven restructuring plan in furtherance of our ongoing program to improve operating performance. The restructuring plan primarily impacts our operations in EMEA and includes the elimination of certain positions, the consolidation of certain functions, and the relocation of certain manufacturing operations from EMEA to APAC. The restructuring plan is being implemented in phases and is expected to be substantially complete by mid-2023. The liability of $31.6 million as of December 31, 2022 consisted of $31.5 million recorded in Accrued payroll and employee benefits and $0.1 million recorded in Account payable in the consolidated balance sheets. The expense and adjustments to expense recorded were reflected in Cost of goods sold of $1.1 million and $25.0 million, in Selling, general and administrative expense of $3.0 million and $26.1 million and in Research and development expense of $0.1 million and $13.3 million in the consolidated statements of income (loss) for the years ended December 31, 2022 and December 31, 2021, respectively. The adjustments to expense recorded were primarily due to extension of termination dates for certain employees, changes in the estimates of employee termination benefits and employees resigning or transferring to different positions within the company. From February 2021 to December 31, 2022, total expenses were $68.6 million.
The following table summarizes the activity of our European reorganization restructuring reserves (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2021 |
| | Life Science | | Clinical Diagnostics | | Total | | Life Science | | Clinical Diagnostics | | Total |
Balances as of January 1 | | $ | 5.2 | | | $ | 41.9 | | | $ | 47.1 | | | $ | — | | | $ | — | | | $ | — | |
Charged to expense - employee termination benefits | | — | | | — | | | — | | | 12.9 | | | 62.7 | | | 75.6 | |
Adjustment to expense | | 1.1 | | | 3.1 | | | 4.2 | | | (3.3) | | | (7.9) | | | (11.2) | |
Cash payments | | (4.1) | | | (12.7) | | | (16.8) | | | (4.0) | | | (10.2) | | | (14.2) | |
Foreign currency adjustments | | (0.3) | | | (2.6) | | | (2.9) | | | (0.4) | | | (2.7) | | | (3.1) | |
Balances as of December 31 | | $ | 1.9 | | | $ | 29.7 | | | $ | 31.6 | | | $ | 5.2 | | | $ | 41.9 | | | $ | 47.1 | |
17. LEASES
We have operating leases and to a lesser extent finance leases, for buildings, vehicles and equipment. Our leases have remaining lease terms of 1 year to 16 years, which includes our determination to exercise renewal options.
The components of lease expense were as follows (in millions):
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | 2021 | 2020 |
Operating lease cost | $ | 57.5 | | $ | 53.2 | | $ | 45.4 | |
| | | |
Finance lease cost: | | | |
Amortization of right-to-use assets | $ | 0.4 | | $ | 0.5 | | $ | 0.6 | |
Interest on lease liabilities | 0.8 | | 0.8 | | 0.8 | |
Total finance lease cost | $ | 1.2 | | $ | 1.3 | | $ | 1.4 | |
| | | |
Sublease income | $ | 3.0 | | $ | 3.0 | | $ | 3.0 | |
The sublease is for a building with a term that ends in 2025, with no options to extend or renew.
Operating lease cost includes original reduction in the carrying amount of right-of-use assets, the impact of remeasurements, modifications, impairments and abandonments.
Our short-term leases are expensed as incurred, reflecting leases with a lease term of one year or less, and are not significant for the years ended December 31, 2022, 2021 and 2020. Operating lease variable cost is primarily comprised of reimbursed actual common area maintenance, property taxes and insurance, which are immaterial for the years ended December 31, 2022, 2021 and 2020.
Supplemental cash flow information related to leases were as follows (in millions):
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | 2021 | 2020 |
Cash paid for amounts included in the measurement of lease liabilities: | | | |
Operating cash flows from operating leases | $ | 38.1 | | $ | 40.7 | | $ | 44.4 | |
Operating cash flows from finance leases | $ | 0.8 | | $ | 0.5 | | $ | 0.6 | |
Financing cash flows from finance leases | $ | 0.4 | | $ | 0.8 | | $ | 0.8 | |
| | | |
Right-of-use assets obtained in exchange for lease obligations: | | | |
Operating leases | $ | 21.2 | | $ | 45.5 | | $ | 16.1 | |
Finance leases | $ | 0.1 | | $ | — | | $ | 0.4 | |
Supplemental balance sheet information related to leases were as follows (in millions):
| | | | | | | | |
| December 31, |
| 2022 | 2021 |
Operating Leases | | |
Operating lease right-of-use assets | $ | 181.0 | | $ | 204.8 | |
| | |
Current operating lease liabilities | $ | 36.3 | | $ | 36.4 | |
Operating lease liabilities | 153.6 | | 175.9 | |
Total operating lease liabilities | $ | 189.9 | | $ | 212.3 | |
Finance leases are included in Property, plant and equipment, Current maturities of long-term debt, and Long-term debt and notes payable, net of current maturities.
| | | | | | | | |
| December 31, |
| 2022 | 2021 |
| | |
Finance Leases | | |
Property, plant and equipment, gross | $ | 11.9 | | $ | 11.8 | |
Less: accumulated depreciation and amortization | (5.5) | | (5.1) | |
Property, plant and equipment, net | $ | 6.4 | | $ | 6.7 | |
| | |
Current maturities of long-term debt and notes payable | $ | 0.5 | | $ | 0.5 | |
Long-term debt, net of current maturities | 10.1 | | 10.5 | |
Total finance lease liabilities | $ | 10.6 | | $ | 11.0 | |
| | | | | | | | |
| December 31, |
| 2022 | 2021 |
Weighted Average Remaining Lease Term | | |
Operating leases - in years | 7 | 8 |
Finance leases - in years | 15 | 15.5 |
| | |
Weighted Average Discount Rate | | |
Operating leases | 3.0 | % | 3.3 | % |
Finance leases | 6.3 | % | 6.3 | % |
Maturities of lease liabilities were as follows (in millions):
| | | | | | | | | | | |
Year Ending December 31, | Operating Leases | | Finance Leases |
2023 | $ | 43.6 | | | $ | 1.2 | |
2024 | 36.3 | | | 1.2 | |
2025 | 32.5 | | | 1.1 | |
2026 | 25.8 | | | 1.1 | |
2027 | 20.7 | | | 1.0 | |
Thereafter | 57.5 | | | 11.9 | |
Total lease payments | 216.4 | | | 17.5 | |
Less imputed interest | (26.5) | | | (6.9) | |
Total | $ | 189.9 | | | $ | 10.6 | |
The value of our operating lease portfolio is principally for facilities with longer durations than the lesser value vehicles and other equipment with shorter terms and higher-turn over.
As of December 31, 2022, operating leases that have not commenced are not material.
18. QUARTERLY FINANCIAL DATA (UNAUDITED)
The following tables provide unaudited condensed consolidated quarterly financial data for all of the periods in the years ended December 31, 2022 and 2021, which have been revised to correct for an immaterial error in prior periods as detailed below and further described in Note 1 “Immaterial Correction to Previously Issued Financial Statements.”
Summarized quarterly financial data for the years ended December 31, 2022 and 2021 are as follows (in millions, except per share data):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter |
2022 | | | | | | | | |
Net sales | | $ | 700.1 | | | $ | 691.1 | | | $ | 680.8 | | | $ | 730.3 | |
Gross profit | | 402.6 | | | 395.0 | | | 372.6 | | | 397.1 | |
Net income (loss) | | (3,367.3) | | | (925.1) | | | (162.8) | | | 827.7 | |
Basic earnings (loss) per share | | (112.5) | | | (31.05) | | | (5.48) | | | 27.89 | |
Diluted earnings (loss) per share | | (112.5) | | | (31.05) | | | (5.48) | | | 27.78 | |
| | | | | | | | |
2021 | | | | | | | | |
Net sales | | $ | 726.8 | | | $ | 715.9 | | | $ | 747.0 | | | $ | 732.8 | |
Gross profit | | 400.5 | | | 401.1 | | | 436.5 | | | 399.9 | |
Net income | | 980.0 | | | 916.8 | | | 3,929.6 | | | (1,572.2) | |
Basic earnings per share | | 32.86 | | | 30.80 | | | 131.80 | | | (52.54) | |
Diluted earnings per share | | 32.46 | | | 30.41 | | | 130.02 | | | (52.54) | |