Delaware | 001-15943 | 06-1397316 | ||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common stock, $0.01 par value | CRL | New York Stock Exchange |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||
Date: | February 19, 2025 | By: | /s/ Matthew L. Daniel | ||||||||
Matthew L. Daniel, Corporate Senior Vice President, | |||||||||||
General Counsel, Corporate Secretary & Chief Compliance Officer |
2025 GUIDANCE | |||||
Revenue growth/(decrease), reported | (7.0)% – (4.5)% |
||||
Impact of divestitures/(acquisitions), net | N/M |
||||
(Favorable)/unfavorable impact of foreign exchange | 1.0% – 1.5% |
||||
Revenue growth/(decrease), organic (1) |
(5.5)% – (3.5)% | ||||
GAAP EPS estimate | $4.30 - $4.80 |
||||
Acquisition-related amortization and other acquisition- and integration-related costs (2) |
~$3.50 | ||||
Costs associated with restructuring actions (3) |
~$1.00 | ||||
Other items (4) |
~$0.30 | ||||
Non-GAAP EPS estimate | $9.10 – $9.60 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||||||||||||||
SCHEDULE 1 | ||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) | ||||||||||||||||||||||||||
(in thousands, except for per share data) | ||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
December 28, 2024 | December 30, 2023 | December 28, 2024 | December 30, 2023 | |||||||||||||||||||||||
Service revenue | $ | 811,913 | $ | 838,003 | $ | 3,304,138 | $ | 3,440,019 | ||||||||||||||||||
Product revenue | 190,636 | 175,473 | 745,851 | 689,390 | ||||||||||||||||||||||
Total revenue | 1,002,549 | 1,013,476 | 4,049,989 | 4,129,409 | ||||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||
Cost of services provided (excluding amortization of intangible assets) | 621,535 | 564,847 | 2,345,781 | 2,295,983 | ||||||||||||||||||||||
Cost of products sold (excluding amortization of intangible assets) | 96,770 | 84,544 | 372,387 | 330,870 | ||||||||||||||||||||||
Selling, general and administrative | 195,708 | 197,142 | 751,003 | 747,855 | ||||||||||||||||||||||
Amortization of intangible assets | 41,223 | 34,021 | 138,471 | 137,440 | ||||||||||||||||||||||
Goodwill impairment | 215,000 | — | 215,000 | — | ||||||||||||||||||||||
Operating income (loss) | (167,687) | 132,922 | 227,347 | 617,261 | ||||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||
Interest income | 1,835 | 1,591 | 8,575 | 5,196 | ||||||||||||||||||||||
Interest expense | (28,234) | (33,544) | (126,288) | (136,710) | ||||||||||||||||||||||
Other income (expense), net | (22,705) | 107,737 | (16,520) | 95,537 | ||||||||||||||||||||||
Income (loss) before income taxes | (216,791) | 208,706 | 93,114 | 581,284 | ||||||||||||||||||||||
Provision for (benefit from) income taxes | (3,044) | 19,754 | 67,823 | 100,914 | ||||||||||||||||||||||
Net income (loss) | (213,747) | 188,952 | 25,291 | 480,370 | ||||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 748 | 1,868 | 3,088 | 5,746 | ||||||||||||||||||||||
Net income (loss) available to Charles River Laboratories International, Inc. | $ | (214,495) | $ | 187,084 | $ | 22,203 | $ | 474,624 | ||||||||||||||||||
Calculation of net income (loss) per share attributable to common shareholders of Charles River Laboratories International, Inc. | ||||||||||||||||||||||||||
Net income (loss) available to Charles River Laboratories International, Inc. | $ | (214,495) | $ | 187,084 | $ | 22,203 | $ | 474,624 | ||||||||||||||||||
Less: Adjustment of redeemable noncontrolling interest | (1,081) | — | — | — | ||||||||||||||||||||||
Less: Incremental dividends attributable to noncontrolling interest holders | 2,285 | — | 11,906 | — | ||||||||||||||||||||||
Net income (loss) available to Charles River Laboratories International, Inc. common shareholders | $ | (215,699) | $ | 187,084 | $ | 10,297 | $ | 474,624 | ||||||||||||||||||
Earnings (loss) per common share | ||||||||||||||||||||||||||
Basic | $ | (4.22) | $ | 3.65 | $ | 0.20 | $ | 9.27 | ||||||||||||||||||
Diluted | $ | (4.22) | $ | 3.62 | $ | 0.20 | $ | 9.22 | ||||||||||||||||||
Weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||
Basic | 51,138 | 51,311 | 51,380 | 51,227 | ||||||||||||||||||||||
Diluted | 51,138 | 51,624 | 51,628 | 51,451 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||
SCHEDULE 2 | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
(in thousands, except per share amounts) | |||||||||||
December 28, 2024 | December 30, 2023 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 194,606 | $ | 276,771 | |||||||
Trade receivables and contract assets, net of allowances for credit losses of $18,301 and $25,722, respectively | 720,915 | 780,375 | |||||||||
Inventories | 278,544 | 380,259 | |||||||||
Prepaid assets | 103,210 | 87,879 | |||||||||
Other current assets | 105,796 | 83,378 | |||||||||
Total current assets | 1,403,071 | 1,608,662 | |||||||||
Property, plant and equipment, net | 1,604,014 | 1,639,741 | |||||||||
Venture capital and strategic equity investments | 218,350 | 243,811 | |||||||||
Operating lease right-of-use assets, net | 412,490 | 394,029 | |||||||||
Goodwill | 2,846,608 | 3,095,045 | |||||||||
Intangible assets, net | 723,400 | 864,051 | |||||||||
Deferred tax assets | 42,179 | 40,279 | |||||||||
Other assets | 278,233 | 309,383 | |||||||||
Total assets | $ | 7,528,345 | $ | 8,195,001 | |||||||
Liabilities, Redeemable Noncontrolling Interests and Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 140,337 | $ | 168,937 | |||||||
Accrued compensation | 179,418 | 213,290 | |||||||||
Deferred revenue | 248,322 | 241,820 | |||||||||
Accrued liabilities | 232,010 | 227,825 | |||||||||
Other current liabilities | 194,014 | 203,210 | |||||||||
Total current liabilities | 994,101 | 1,055,082 | |||||||||
Long-term debt, net and finance leases | 2,240,205 | 2,647,147 | |||||||||
Operating lease right-of-use liabilities | 483,789 | 419,234 | |||||||||
Deferred tax liabilities | 106,960 | 191,349 | |||||||||
Other long-term liabilities | 195,212 | 223,191 | |||||||||
Total liabilities | 4,020,267 | 4,536,003 | |||||||||
Redeemable noncontrolling interests | 41,126 | 56,722 | |||||||||
Equity: | |||||||||||
Preferred stock, $0.01 par value; 20,000 shares authorized; no shares issued and outstanding | — | — | |||||||||
Common stock, $0.01 par value; 120,000 shares authorized; 51,141 shares issued and outstanding as of December 28, 2024 and 51,338 shares issued and outstanding as of December 30, 2023 | 511 | 513 | |||||||||
Additional paid-in capital | 1,966,237 | 1,905,578 | |||||||||
Retained earnings | 1,812,100 | 1,887,218 | |||||||||
Treasury stock, at cost, zero shares as of December 28, 2024 and December 30, 2023 | — | — | |||||||||
Accumulated other comprehensive loss | (317,345) | (196,427) | |||||||||
Total Charles River Laboratories International, Inc. equity | 3,461,503 | 3,596,882 | |||||||||
Nonredeemable noncontrolling interest | 5,449 | 5,394 | |||||||||
Total equity | 3,466,952 | 3,602,276 | |||||||||
Total liabilities, redeemable noncontrolling interests and equity | $ | 7,528,345 | $ | 8,195,001 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||
SCHEDULE 3 | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(in thousands) | ||||||||||||||
Twelve Months Ended | ||||||||||||||
December 28, 2024 | December 30, 2023 | |||||||||||||
Cash flows relating to operating activities | ||||||||||||||
Net income | $ | 25,291 | $ | 480,370 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 361,741 | 314,124 | ||||||||||||
Goodwill impairment | 215,000 | — | ||||||||||||
Long-lived asset impairments | 51,825 | 41,911 | ||||||||||||
Stock-based compensation | 69,891 | 72,048 | ||||||||||||
Deferred income taxes | (67,428) | (50,903) | ||||||||||||
Write down of inventories | 46,992 | 6,290 | ||||||||||||
(Gain) loss on venture capital and strategic equity investments, net | 12,910 | (97,827) | ||||||||||||
Provision for credit losses | 14,774 | 18,225 | ||||||||||||
Loss on divestitures, net | 659 | 961 | ||||||||||||
Other, net | 33,251 | 1,079 | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Trade receivables and contract assets, net | 21,612 | (33,434) | ||||||||||||
Inventories | 16,804 | (62,301) | ||||||||||||
Accounts payable | (14,271) | (20,427) | ||||||||||||
Accrued compensation | (27,604) | 12,447 | ||||||||||||
Deferred revenue | 18,541 | (21,743) | ||||||||||||
Customer contract deposits | 6,584 | (15,564) | ||||||||||||
Other assets and liabilities, net | (51,995) | 38,642 | ||||||||||||
Net cash provided by operating activities | 734,577 | 683,898 | ||||||||||||
Cash flows relating to investing activities | ||||||||||||||
Acquisition of businesses and assets, net of cash acquired | (5,479) | (194,785) | ||||||||||||
Capital expenditures | (232,967) | (318,528) | ||||||||||||
Purchases of investments and contributions to venture capital investments | (52,876) | (54,215) | ||||||||||||
Proceeds from sale of investments | 41,687 | 6,667 | ||||||||||||
Other, net | 4,549 | (2,294) | ||||||||||||
Net cash used in investing activities | (245,086) | (563,155) | ||||||||||||
Cash flows relating to financing activities | ||||||||||||||
Proceeds from long-term debt and revolving credit facility | 1,081,581 | 776,353 | ||||||||||||
Proceeds from exercises of stock options | 23,878 | 25,597 | ||||||||||||
Payments on long-term debt, revolving credit facility, and finance lease obligations | (1,493,769) | (851,676) | ||||||||||||
Purchase of treasury stock | (119,175) | (24,155) | ||||||||||||
Payments of contingent consideration | — | (2,711) | ||||||||||||
Purchases of additional equity interests, net | (12,000) | (4,784) | ||||||||||||
Other, net | (31,442) | (4,145) | ||||||||||||
Net cash used in financing activities | (550,927) | (85,521) | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (17,474) | 8,044 | ||||||||||||
Net change in cash, cash equivalents, and restricted cash | (78,910) | 43,266 | ||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 284,480 | 241,214 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 205,570 | $ | 284,480 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||||||||||||||||||||
SCHEDULE 4 | ||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP | ||||||||||||||||||||||||||||||||
SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED)(1) |
||||||||||||||||||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||
December 28, 2024 | December 30, 2023 | December 28, 2024 | December 30, 2023 | |||||||||||||||||||||||||||||
Research Models and Services | ||||||||||||||||||||||||||||||||
Revenue | $ | 204,257 | $ | 195,781 | $ | 829,377 | $ | 792,343 | ||||||||||||||||||||||||
Operating income | 13,770 | 37,013 | 114,411 | 154,666 | ||||||||||||||||||||||||||||
Operating income as a % of revenue | 6.7 | % | 18.9 | % | 13.8 | % | 19.5 | % | ||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
11,327 | 5,359 | 38,058 | 21,742 | ||||||||||||||||||||||||||||
Acquisition and integration-related adjustments (3) |
93 | 311 | 430 | 2,742 | ||||||||||||||||||||||||||||
Severance | 1,220 | 215 | 4,905 | 1,180 | ||||||||||||||||||||||||||||
Site consolidation and impairment charges | 20,129 | 2,299 | 39,021 | 2,299 | ||||||||||||||||||||||||||||
Total non-GAAP adjustments to operating income | $ | 32,769 | $ | 8,184 | $ | 82,414 | $ | 27,963 | ||||||||||||||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 46,539 | $ | 45,197 | $ | 196,825 | $ | 182,629 | ||||||||||||||||||||||||
Non-GAAP operating income as a % of revenue | 22.8 | % | 23.1 | % | 23.7 | % | 23.0 | % | ||||||||||||||||||||||||
Depreciation and amortization | $ | 20,762 | $ | 14,260 | $ | 73,812 | $ | 55,570 | ||||||||||||||||||||||||
Capital expenditures | $ | 27,591 | $ | 17,050 | $ | 64,134 | $ | 52,819 | ||||||||||||||||||||||||
Discovery and Safety Assessment | ||||||||||||||||||||||||||||||||
Revenue | $ | 603,349 | $ | 625,785 | $ | 2,451,280 | $ | 2,615,623 | ||||||||||||||||||||||||
Operating income | 62,859 | 126,288 | 442,510 | 606,076 | ||||||||||||||||||||||||||||
Operating income as a % of revenue | 10.4 | % | 20.2 | % | 18.1 | % | 23.2 | % | ||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
22,301 | 19,477 | 81,013 | 72,457 | ||||||||||||||||||||||||||||
Acquisition and integration-related adjustments (3) |
9,636 | 256 | 17,133 | 3,489 | ||||||||||||||||||||||||||||
Severance | 8,095 | 1,739 | 28,558 | 3,740 | ||||||||||||||||||||||||||||
Site consolidation and impairment charges | 7,454 | 13,804 | 11,122 | 25,023 | ||||||||||||||||||||||||||||
Third-party legal costs and certain related items (4) |
38,634 | 991 | 49,648 | 7,387 | ||||||||||||||||||||||||||||
Total non-GAAP adjustments to operating income | $ | 86,120 | $ | 36,267 | $ | 187,474 | $ | 112,096 | ||||||||||||||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 148,979 | $ | 162,555 | $ | 629,984 | $ | 718,172 | ||||||||||||||||||||||||
Non-GAAP operating income as a % of revenue | 24.7 | % | 26.0 | % | 25.7 | % | 27.5 | % | ||||||||||||||||||||||||
Depreciation and amortization | $ | 49,857 | $ | 45,057 | $ | 191,126 | $ | 174,719 | ||||||||||||||||||||||||
Capital expenditures | $ | 37,180 | $ | 49,414 | $ | 128,356 | $ | 204,891 | ||||||||||||||||||||||||
Manufacturing Solutions | ||||||||||||||||||||||||||||||||
Revenue | $ | 194,943 | $ | 191,910 | $ | 769,332 | $ | 721,443 | ||||||||||||||||||||||||
Operating income (loss) | (182,552) | 35,545 | (71,453) | 88,329 | ||||||||||||||||||||||||||||
Operating income (loss) as a % of revenue | (93.6) | % | 18.5 | % | (9.3) | % | 12.2 | % | ||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
20,108 | 11,083 | 52,471 | 45,393 | ||||||||||||||||||||||||||||
Acquisition and integration-related adjustments (3) |
53 | 127 | 1,439 | 6,417 | ||||||||||||||||||||||||||||
Severance | 3,091 | 1,757 | 11,177 | 5,802 | ||||||||||||||||||||||||||||
Goodwill impairment (5) |
215,000 | — | 215,000 | — | ||||||||||||||||||||||||||||
Site consolidation and impairment charges | 206 | 219 | 1,798 | 3,337 | ||||||||||||||||||||||||||||
Third-party legal costs (4) |
— | 39 | — | 8,233 | ||||||||||||||||||||||||||||
Total non-GAAP adjustments to operating income | $ | 238,458 | $ | 13,225 | $ | 281,885 | $ | 69,182 | ||||||||||||||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 55,906 | $ | 48,770 | $ | 210,432 | $ | 157,511 | ||||||||||||||||||||||||
Non-GAAP operating income as a % of revenue | 28.7 | % | 25.4 | % | 27.4 | % | 21.8 | % | ||||||||||||||||||||||||
Depreciation and amortization | $ | 29,788 | $ | 20,305 | $ | 89,964 | $ | 79,982 | ||||||||||||||||||||||||
Capital expenditures | $ | 10,320 | $ | 11,185 | $ | 38,500 | $ | 58,134 | ||||||||||||||||||||||||
Unallocated Corporate Overhead | $ | (61,764) | $ | (65,924) | $ | (258,121) | $ | (231,810) | ||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||
Acquisition and integration-related adjustments (3) |
8,120 | 2,462 | 15,839 | 11,422 | ||||||||||||||||||||||||||||
Severance | 309 | 889 | 9,546 | 889 | ||||||||||||||||||||||||||||
Site consolidation and impairment charges | 1,439 | — | 1,439 | — | ||||||||||||||||||||||||||||
Total non-GAAP adjustments to operating expense | $ | 9,868 | $ | 3,351 | $ | 26,824 | $ | 12,311 | ||||||||||||||||||||||||
Unallocated corporate overhead, excluding non-GAAP adjustments | $ | (51,896) | $ | (62,573) | $ | (231,297) | $ | (219,499) | ||||||||||||||||||||||||
Total | ||||||||||||||||||||||||||||||||
Revenue | $ | 1,002,549 | $ | 1,013,476 | $ | 4,049,989 | $ | 4,129,409 | ||||||||||||||||||||||||
Operating income (loss) | (167,687) | 132,922 | 227,347 | 617,261 | ||||||||||||||||||||||||||||
Operating income (loss) as a % of revenue | (16.7) | % | 13.1 | % | 5.6 | % | 14.9 | % | ||||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
53,736 | 35,919 | 171,542 | 139,592 | ||||||||||||||||||||||||||||
Acquisition and integration-related adjustments (3) |
17,902 | 3,156 | 34,841 | 24,070 | ||||||||||||||||||||||||||||
Severance | 12,715 | 4,600 | 54,186 | 11,611 | ||||||||||||||||||||||||||||
Goodwill impairment (5) |
215,000 | — | 215,000 | — | ||||||||||||||||||||||||||||
Site consolidation and impairment charges | 29,228 | 16,322 | 53,380 | 30,659 | ||||||||||||||||||||||||||||
Third-party legal costs and certain related items (4) |
38,634 | 1,030 | 49,648 | 15,620 | ||||||||||||||||||||||||||||
Total non-GAAP adjustments to operating income | $ | 367,215 | $ | 61,027 | $ | 578,597 | $ | 221,552 | ||||||||||||||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 199,528 | $ | 193,949 | $ | 805,944 | $ | 838,813 | ||||||||||||||||||||||||
Non-GAAP operating income as a % of revenue | 19.9 | % | 19.1 | % | 19.9 | % | 20.3 | % | ||||||||||||||||||||||||
Depreciation and amortization | $ | 102,104 | $ | 80,514 | $ | 361,741 | $ | 314,124 | ||||||||||||||||||||||||
Capital expenditures | $ | 75,616 | $ | 78,323 | $ | 232,967 | $ | 318,528 | ||||||||||||||||||||||||
(1) |
Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance. | |||||||||||||||||||||||||||||||
(2) |
Amortization related to acquisitions includes $9.4 million of accelerated amortization of certain client relationships in the Biologics Solutions reporting unit within the Manufacturing Solutions segment. The remaining value of this client relationship is $75.9 million and will be amortized over the remaining useful life of approximately 6 months in fiscal year 2025. | |||||||||||||||||||||||||||||||
(3) |
These adjustments are related to the evaluation and integration of acquisitions and divestitures, and primarily include transaction, advisory, certain third-party integration, certain compensation costs, and related costs; as well as fair value adjustments associated with contingent consideration arrangements. | |||||||||||||||||||||||||||||||
(4) |
Third-party legal costs are related to (a) an environmental litigation related to the Microbial Solutions business, which concluded in 2023 and (b) investigations by the U.S. government into the NHP supply chain applicable to our DSA business. Additionally within DSA, a $27 million inventory charge was incurred to write down inventory associated with the Cambodia-sourced non-human primate matter from February 16, 2023. | |||||||||||||||||||||||||||||||
(5) |
In December 2024, a triggering event was identified for the Biologics Solutions reporting unit from a loss of key customers, ultimately resulting in a reduction in Biologics Solutions’ long range financial outlook. As a result, the Company recognized a goodwill impairment charge of $215.0 million. | |||||||||||||||||||||||||||||||
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||||||||||||||
SCHEDULE 5 | ||||||||||||||||||||||||||
RECONCILIATION OF GAAP EARNINGS TO NON-GAAP EARNINGS (UNAUDITED)(1) | ||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
December 28, 2024 | December 30, 2023 | December 28, 2024 | December 30, 2023 | |||||||||||||||||||||||
Net income (loss) available to Charles River Laboratories International, Inc. common shareholders | $ | (215,699) | $ | 187,084 | $ | 10,297 | $ | 474,624 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interest (2) |
(1,081) | — | — | — | ||||||||||||||||||||||
Incremental dividends attributable to noncontrolling interest holders (3) |
2,285 | — | 11,906 | — | ||||||||||||||||||||||
Non-GAAP adjustments to operating income (4) |
365,993 | 61,027 | 575,324 | 221,552 | ||||||||||||||||||||||
Venture capital and strategic equity investment (gains) losses, net | 21,690 | (105,919) | 12,519 | (93,515) | ||||||||||||||||||||||
(Gain) loss on divestitures (5) |
— | (34) | 658 | 961 | ||||||||||||||||||||||
Other (6) |
— | 877 | — | 1,372 | ||||||||||||||||||||||
Tax effect of non-GAAP adjustments: | ||||||||||||||||||||||||||
Non-cash tax provision related to international financing structure (7) |
314 | 991 | 1,818 | 4,694 | ||||||||||||||||||||||
Enacted tax law changes | 230 | — | 3,826 | — | ||||||||||||||||||||||
Tax effect of the remaining non-GAAP adjustments | (37,122) | (16,860) | (83,445) | (60,789) | ||||||||||||||||||||||
Net income attributable to Charles River Laboratories International, Inc. common shareholders, excluding non-GAAP adjustments | $ | 136,610 | $ | 127,166 | $ | 532,903 | $ | 548,899 | ||||||||||||||||||
Weighted average shares outstanding - Basic | 51,138 | 51,311 | 51,380 | 51,227 | ||||||||||||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||||||
Stock options, restricted stock units and performance share units | 219 | 313 | 248 | 224 | ||||||||||||||||||||||
Weighted average shares outstanding - Diluted | 51,357 | 51,624 | 51,628 | 51,451 | ||||||||||||||||||||||
Earnings (loss) per share attributable to common shareholders: | ||||||||||||||||||||||||||
Basic | $ | (4.22) | $ | 3.65 | $ | 0.20 | $ | 9.27 | ||||||||||||||||||
Diluted (8) |
$ | (4.22) | $ | 3.62 | $ | 0.20 | $ | 9.22 | ||||||||||||||||||
Basic, excluding non-GAAP adjustments | $ | 2.67 | $ | 2.48 | $ | 10.37 | $ | 10.72 | ||||||||||||||||||
Diluted, excluding non-GAAP adjustments | $ | 2.66 | $ | 2.46 | $ | 10.32 | $ | 10.67 | ||||||||||||||||||
(1) |
Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance. | |||||||||||||||||||||||||
(2) |
This amount represents accretion adjustments of the Noveprim redeemable noncontrolling interest. | |||||||||||||||||||||||||
(3) |
This amount represents incremental declared and undeclared dividends attributable to Noveprim noncontrolling interest holders who receive preferential dividends for fiscal year 2024. | |||||||||||||||||||||||||
(4) |
This amount excludes Non-GAAP adjustments attributable to noncontrolling interest holders. | |||||||||||||||||||||||||
(5) |
The amount included in 2024 relates to a loss on the sale of a Safety Assessment site. Adjustments included in 2023 relate to the gain on the sale of our Avian Vaccine business, which was divested in 2022. | |||||||||||||||||||||||||
(6) |
Amounts included in 2023 relate to transfer taxes paid in connection with the Noveprim Group acquisition and a final adjustment on the termination of a Canadian pension plan. | |||||||||||||||||||||||||
(7) |
This amount relates to the recognition of deferred tax assets expected to be utilized as a result of changes to the Company's international financing structure. | |||||||||||||||||||||||||
(8) |
Net loss available to Charles River Laboratories International, Inc. per common share excludes the effect of dilution and is computed using basic weighted-average number of shares outstanding for the three month period ended December 28, 2024 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||||||||||||||||||||
SCHEDULE 6 | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP REVENUE GROWTH | |||||||||||||||||||||||||||||
TO NON-GAAP REVENUE GROWTH, ORGANIC (UNAUDITED) (1) |
|||||||||||||||||||||||||||||
Three Months Ended December 28, 2024 | Total CRL | RMS Segment | DSA Segment | MS Segment | |||||||||||||||||||||||||
Revenue growth, reported | (1.1) | % | 4.3 | % | (3.6) | % | 1.6 | % | |||||||||||||||||||||
(Increase) decrease due to foreign exchange | 0.1 | % | 0.1 | % | (0.1) | % | 0.5 | % | |||||||||||||||||||||
Contribution from acquisitions (2) |
(0.9) | % | (4.8) | % | — | % | — | % | |||||||||||||||||||||
Impact of divestitures (3) |
0.1 | % | — | % | 0.2 | % | — | % | |||||||||||||||||||||
Non-GAAP revenue growth, organic (4) |
(1.8) | % | (0.4) | % | (3.5) | % | 2.1 | % | |||||||||||||||||||||
Twelve Months Ended December 28, 2024 | Total CRL | RMS Segment | DSA Segment | MS Segment | |||||||||||||||||||||||||
Revenue growth, reported | (1.9) | % | 4.7 | % | (6.3) | % | 6.6 | % | |||||||||||||||||||||
(Increase) decrease due to foreign exchange | (0.1) | % | 0.2 | % | (0.2) | % | 0.2 | % | |||||||||||||||||||||
Contribution from acquisitions (2) |
(1.0) | % | (5.0) | % | — | % | — | % | |||||||||||||||||||||
Impact of divestitures (3) |
0.2 | % | — | % | 0.3 | % | — | % | |||||||||||||||||||||
Non-GAAP revenue growth, organic (4) |
(2.8) | % | (0.1) | % | (6.2) | % | 6.8 | % | |||||||||||||||||||||
(1) |
Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance. | ||||||||||||||||||||||||||||
(2) |
The contribution from acquisitions reflects only completed acquisitions. | ||||||||||||||||||||||||||||
(3) |
Impact of divestitures relates to the sale of a site within our Safety Assessment business. | ||||||||||||||||||||||||||||
(4) |
Organic revenue growth is defined as reported revenue growth adjusted for acquisitions, divestitures, and foreign exchange. |