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: | May 7, 2025 | By: | /s/ Matthew L. Daniel | ||||||||
Matthew L. Daniel, Corporate Senior Vice President, | |||||||||||
General Counsel, Corporate Secretary & Chief Compliance Officer |
2025 GUIDANCE | CURRENT | PRIOR | ||||||
Revenue growth/(decrease), reported | (5.5)% – (3.5)% |
(7.0)% – (4.5)% | ||||||
Impact of divestitures/(acquisitions), net | N/M | N/M | ||||||
(Favorable)/unfavorable impact of foreign exchange | ~1.0% |
1.0% – 1.5% | ||||||
Revenue growth/(decrease), organic (1) |
(4.5)% – (2.5)% |
(5.5)% – (3.5)% | ||||||
GAAP EPS estimate | $4.35 – $4.85 |
$4.30 - $4.80 | ||||||
Acquisition-related amortization and other acquisition- and integration-related costs (2) |
~$3.50 |
~$3.50 | ||||||
Costs associated with restructuring actions (3) |
~$1.00 |
~$1.00 | ||||||
Certain venture capital and other strategic investment losses/(gains), net (4) | ~$0.15 |
-- | ||||||
Other items (5) | ~$0.30 |
~$0.30 | ||||||
Non-GAAP EPS estimate | $9.30 – $9.80 |
$9.10 – $9.60 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||||||||
SCHEDULE 1 | |||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | |||||||||||||||||
(in thousands, except for per share data) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
March 29, 2025 | March 30, 2024 | ||||||||||||||||
Service revenue | $ | 797,923 | $ | 816,862 | |||||||||||||
Product revenue | 186,245 | 194,698 | |||||||||||||||
Total revenue | 984,168 | 1,011,560 | |||||||||||||||
Costs and expenses: | |||||||||||||||||
Cost of services provided (excluding amortization of intangible assets) | 577,428 | 578,164 | |||||||||||||||
Cost of products sold (excluding amortization of intangible assets) | 89,008 | 88,553 | |||||||||||||||
Selling, general and administrative | 177,799 | 186,291 | |||||||||||||||
Amortization of intangible assets | 65,264 | 32,575 | |||||||||||||||
Operating income | 74,669 | 125,977 | |||||||||||||||
Other income (expense): | |||||||||||||||||
Interest income | 1,404 | 2,202 | |||||||||||||||
Interest expense | (27,884) | (35,001) | |||||||||||||||
Other income (expense), net | (12,211) | 5,833 | |||||||||||||||
Income before income taxes | 35,978 | 99,011 | |||||||||||||||
Provision for income taxes | 10,100 | 24,529 | |||||||||||||||
Net income | 25,878 | 74,482 | |||||||||||||||
Less: Net income attributable to noncontrolling interests | 409 | 1,522 | |||||||||||||||
Net income attributable to Charles River Laboratories International, Inc. | $ | 25,469 | $ | 72,960 | |||||||||||||
Calculation of net income per share attributable to Charles River Laboratories International, Inc. common shareholders | |||||||||||||||||
Net income attributable to Charles River Laboratories International, Inc. | $ | 25,469 | $ | 72,960 | |||||||||||||
Less: Adjustment of redeemable noncontrolling interest | — | 401 | |||||||||||||||
Less: Incremental dividends attributed to noncontrolling interest holders | — | 5,230 | |||||||||||||||
Net income available to Charles River Laboratories International, Inc. common shareholders | $ | 25,469 | $ | 67,329 | |||||||||||||
Earnings per common share | |||||||||||||||||
Basic | $ | 0.50 | $ | 1.31 | |||||||||||||
Diluted | $ | 0.50 | $ | 1.30 | |||||||||||||
Weighted-average number of common shares outstanding: | |||||||||||||||||
Basic | 50,677 | 51,437 | |||||||||||||||
Diluted | 50,853 | 51,842 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||
SCHEDULE 2 | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||||||
(in thousands, except per share amounts) | |||||||||||
March 29, 2025 | December 28, 2024 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 229,356 | $ | 194,606 | |||||||
Trade receivables and contract assets, net of allowances for credit losses of $16,258 and $18,301, respectively | 756,629 | 720,915 | |||||||||
Inventories | 290,156 | 278,544 | |||||||||
Prepaid assets | 129,987 | 103,210 | |||||||||
Other current assets | 100,230 | 105,796 | |||||||||
Total current assets | 1,506,358 | 1,403,071 | |||||||||
Property, plant and equipment, net | 1,587,069 | 1,604,014 | |||||||||
Venture capital and strategic equity investments | 214,026 | 218,350 | |||||||||
Operating lease right-of-use assets, net | 402,908 | 412,490 | |||||||||
Goodwill | 2,873,402 | 2,846,608 | |||||||||
Intangible assets, net | 655,705 | 723,400 | |||||||||
Deferred tax assets | 48,794 | 42,179 | |||||||||
Other assets | 294,104 | 278,233 | |||||||||
Total assets | $ | 7,582,366 | $ | 7,528,345 | |||||||
Liabilities, Redeemable Noncontrolling Interests and Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 149,334 | $ | 140,337 | |||||||
Accrued compensation | 197,325 | 179,418 | |||||||||
Deferred revenue | 250,462 | 248,322 | |||||||||
Accrued liabilities | 242,467 | 232,010 | |||||||||
Other current liabilities | 211,467 | 194,014 | |||||||||
Total current liabilities | 1,051,055 | 994,101 | |||||||||
Long-term debt, net and finance leases | 2,510,754 | 2,240,205 | |||||||||
Operating lease right-of-use liabilities | 475,111 | 483,789 | |||||||||
Deferred tax liabilities | 107,268 | 106,960 | |||||||||
Other long-term liabilities | 196,396 | 195,212 | |||||||||
Total liabilities | 4,340,584 | 4,020,267 | |||||||||
Redeemable noncontrolling interests | 41,663 | 41,126 | |||||||||
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; 51,201 shares issued and 49,115 shares outstanding as of March 29, 2025, and 51,141 shares issued and outstanding as of December 28, 2024 | 512 | 511 | |||||||||
Additional paid-in capital | 1,978,052 | 1,966,237 | |||||||||
Retained earnings | 1,837,569 | 1,812,100 | |||||||||
Treasury stock, at cost, 2,086 and zero shares, as of March 29, 2025 and December 28, 2024, respectively | (356,551) | — | |||||||||
Accumulated other comprehensive loss | (265,246) | (317,345) | |||||||||
Total Charles River Laboratories International, Inc. equity | 3,194,336 | 3,461,503 | |||||||||
Nonredeemable noncontrolling interest | 5,783 | 5,449 | |||||||||
Total equity | 3,200,119 | 3,466,952 | |||||||||
Total liabilities, redeemable noncontrolling interests and equity | $ | 7,582,366 | $ | 7,528,345 |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||
SCHEDULE 3 | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||||||||
(in thousands) | ||||||||||||||
Three Months Ended | ||||||||||||||
March 29, 2025 | March 30, 2024 | |||||||||||||
Cash flows relating to operating activities | ||||||||||||||
Net income | $ | 25,878 | $ | 74,482 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 120,364 | 85,357 | ||||||||||||
Long-lived asset impairments | 10,576 | 5,432 | ||||||||||||
Stock-based compensation | 13,135 | 16,738 | ||||||||||||
Deferred income taxes | (19,041) | (987) | ||||||||||||
Write down of inventories | 6,762 | 1,790 | ||||||||||||
(Gain) loss on venture capital and strategic equity investments, net | 10,374 | (5,880) | ||||||||||||
Provision for credit losses | 2,007 | 839 | ||||||||||||
(Gain) loss on divestitures, net | (3,376) | 659 | ||||||||||||
Other, net | 3,731 | (450) | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Trade receivables and contract assets, net | (29,353) | (17,281) | ||||||||||||
Inventories | (21,882) | 5,600 | ||||||||||||
Accounts payable | 25,251 | (8,541) | ||||||||||||
Accrued compensation | 15,263 | (20,945) | ||||||||||||
Deferred revenue | (1,213) | 19,957 | ||||||||||||
Customer contract deposits | 9,167 | 6,140 | ||||||||||||
Other assets and liabilities, net | 4,054 | (33,022) | ||||||||||||
Net cash provided by operating activities | 171,697 | 129,888 | ||||||||||||
Cash flows relating to investing activities | ||||||||||||||
Capital expenditures | (59,324) | (79,144) | ||||||||||||
Purchases of investments and contributions to venture capital investments | (5,302) | (13,867) | ||||||||||||
Proceeds from sale of investments | 1,602 | 7,502 | ||||||||||||
Proceeds from sale of businesses and assets, net | 17,441 | — | ||||||||||||
Other, net | 104 | (283) | ||||||||||||
Net cash used in investing activities | (45,479) | (85,792) | ||||||||||||
Cash flows relating to financing activities | ||||||||||||||
Proceeds from long-term debt and revolving credit facility | 416,341 | 300,882 | ||||||||||||
Payments on long-term debt, revolving credit facility, and finance lease obligations | (149,394) | (292,482) | ||||||||||||
Proceeds from exercises of stock options | — | 21,505 | ||||||||||||
Purchase of treasury stock | (353,132) | (9,351) | ||||||||||||
Purchases of remaining equity interest of other redeemable noncontrolling interest | (19,140) | — | ||||||||||||
Other, net | — | (2,208) | ||||||||||||
Net cash (used in) provided by financing activities | (105,325) | 18,346 | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 5,265 | (8,387) | ||||||||||||
Net change in cash, cash equivalents, and restricted cash | 26,158 | 54,055 | ||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 205,570 | 284,480 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 231,728 | $ | 338,535 |
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 | |||||||||||||||||
March 29, 2025 | March 30, 2024 | ||||||||||||||||
Research Models and Services | |||||||||||||||||
Revenue | $ | 213,073 | $ | 220,907 | |||||||||||||
Operating income | 43,605 | 43,149 | |||||||||||||||
Operating income as a % of revenue | 20.5 | % | 19.5 | % | |||||||||||||
Add back: | |||||||||||||||||
Amortization related to acquisitions (2) |
12,687 | 10,288 | |||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
14 | 163 | |||||||||||||||
Severance | 229 | 540 | |||||||||||||||
Asset impairment | 319 | 5,225 | |||||||||||||||
Site consolidation charges | 876 | 1,621 | |||||||||||||||
Total non-GAAP adjustments to operating income | $ | 14,125 | $ | 17,837 | |||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 57,730 | $ | 60,986 | |||||||||||||
Non-GAAP operating income as a % of revenue | 27.1 | % | 27.6 | % | |||||||||||||
Depreciation and amortization | $ | 21,761 | $ | 18,123 | |||||||||||||
Capital expenditures | $ | 7,286 | $ | 20,044 | |||||||||||||
Discovery and Safety Assessment | |||||||||||||||||
Revenue | $ | 592,609 | $ | 605,452 | |||||||||||||
Operating income | 93,952 | 114,839 | |||||||||||||||
Operating income as a % of revenue | 15.9 | % | 19.0 | % | |||||||||||||
Add back: | |||||||||||||||||
Amortization related to acquisitions (2) |
18,171 | 18,596 | |||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
1,061 | 192 | |||||||||||||||
Severance | 4,979 | 5,484 | |||||||||||||||
Asset impairment | 9,786 | 25 | |||||||||||||||
Site consolidation charges | 2,777 | 982 | |||||||||||||||
Third-party legal costs and certain related items (4) |
10,970 | 2,191 | |||||||||||||||
Total non-GAAP adjustments to operating income | $ | 47,744 | $ | 27,470 | |||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 141,696 | $ | 142,309 | |||||||||||||
Non-GAAP operating income as a % of revenue | 23.9 | % | 23.5 | % | |||||||||||||
Depreciation and amortization | $ | 42,084 | $ | 45,789 | |||||||||||||
Capital expenditures | $ | 34,521 | $ | 48,959 | |||||||||||||
Manufacturing Solutions | |||||||||||||||||
Revenue | $ | 178,486 | $ | 185,201 | |||||||||||||
Operating income (loss) | (8,620) | 33,681 | |||||||||||||||
Operating income (loss) as a % of revenue | (4.8) | % | 18.2 | % | |||||||||||||
Add back: | |||||||||||||||||
Amortization related to acquisitions (2) |
46,077 | 10,793 | |||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
— | 699 | |||||||||||||||
Severance | 2,204 | 1,523 | |||||||||||||||
Asset impairment | 201 | — | |||||||||||||||
Site consolidation charges | 1,306 | 100 | |||||||||||||||
Total non-GAAP adjustments to operating income | $ | 49,788 | $ | 13,115 | |||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 41,168 | $ | 46,796 | |||||||||||||
Non-GAAP operating income as a % of revenue | 23.1 | % | 25.3 | % | |||||||||||||
Depreciation and amortization | $ | 54,623 | $ | 19,805 | |||||||||||||
Capital expenditures | $ | 17,279 | $ | 8,862 | |||||||||||||
Unallocated Corporate Overhead | $ | (54,268) | $ | (65,692) | |||||||||||||
Add back: | |||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
730 | 1,529 | |||||||||||||||
Severance | 1,002 | 1,490 | |||||||||||||||
Site consolidation charges | 166 | — | |||||||||||||||
Total non-GAAP adjustments to operating expense | $ | 1,898 | $ | 3,019 | |||||||||||||
Unallocated corporate overhead, excluding non-GAAP adjustments | $ | (52,370) | $ | (62,673) | |||||||||||||
Total | |||||||||||||||||
Revenue | $ | 984,168 | $ | 1,011,560 | |||||||||||||
Operating income | 74,669 | 125,977 | |||||||||||||||
Operating income as a % of revenue | 7.6 | % | 12.5 | % | |||||||||||||
Add back: | |||||||||||||||||
Amortization related to acquisitions (2) |
76,935 | 39,677 | |||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
1,805 | 2,583 | |||||||||||||||
Severance | 8,414 | 9,037 | |||||||||||||||
Asset impairment | 10,306 | 5,250 | |||||||||||||||
Site consolidation charges | 5,125 | 2,703 | |||||||||||||||
Third-party legal costs and certain related items (4) |
10,970 | 2,191 | |||||||||||||||
Total non-GAAP adjustments to operating income | $ | 113,555 | $ | 61,441 | |||||||||||||
Operating income, excluding non-GAAP adjustments | $ | 188,224 | $ | 187,418 | |||||||||||||
Non-GAAP operating income as a % of revenue | 19.1 | % | 18.5 | % | |||||||||||||
Depreciation and amortization | $ | 120,364 | $ | 85,357 | |||||||||||||
Capital expenditures | $ | 59,324 | $ | 79,144 | |||||||||||||
(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 $35.5 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 $38.0 million and will be amortized over the remaining useful life of approximately 3 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 investigations by the U.S. government into the NHP supply chain applicable to our DSA business. | ||||||||||||||||
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 | ||||||||||||||
March 29, 2025 | March 30, 2024 | |||||||||||||
Net income available to Charles River Laboratories International, Inc. common shareholders | $ | 25,469 | $ | 67,329 | ||||||||||
Add back: | ||||||||||||||
Adjustment of redeemable noncontrolling interest (2) |
— | 401 | ||||||||||||
Incremental dividends attributable to noncontrolling interest holders (3) |
— | 5,230 | ||||||||||||
Non-GAAP adjustments to operating income (4) |
112,393 | 61,441 | ||||||||||||
Venture capital and strategic equity investment (gains) losses, net | 9,969 | (5,762) | ||||||||||||
(Gain) loss on divestitures (5) |
(3,376) | 658 | ||||||||||||
Tax effect of non-GAAP adjustments: | ||||||||||||||
Non-cash tax provision related to international financing structure (6) |
— | 341 | ||||||||||||
Tax effect of the remaining non-GAAP adjustments | (25,345) | (12,028) | ||||||||||||
Net income available to Charles River Laboratories International, Inc. common shareholders, excluding non-GAAP adjustments | $ | 119,110 | $ | 117,610 | ||||||||||
Weighted average shares outstanding - Basic | 50,677 | 51,437 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||
Stock options, restricted stock units and performance share units | 176 | 405 | ||||||||||||
Weighted average shares outstanding - Diluted | 50,853 | 51,842 | ||||||||||||
Earnings per share attributable to common shareholders: | ||||||||||||||
Basic | $ | 0.50 | $ | 1.31 | ||||||||||
Diluted | $ | 0.50 | $ | 1.30 | ||||||||||
Basic, excluding non-GAAP adjustments | $ | 2.35 | $ | 2.29 | ||||||||||
Diluted, excluding non-GAAP adjustments | $ | 2.34 | $ | 2.27 | ||||||||||
(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 2025 relates to a gain on the sale of a DSA site while the amount included in 2024 relates to a loss on the sale of a DSA site. | |||||||||||||
(6) |
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. |
CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||||||||||||||||||||
SCHEDULE 6 | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP REVENUE GROWTH | |||||||||||||||||||||||||||||
TO NON-GAAP REVENUE GROWTH, ORGANIC (UNAUDITED) (1) |
|||||||||||||||||||||||||||||
Three Months Ended March 29, 2025 | Total CRL | RMS Segment | DSA Segment | MS Segment | |||||||||||||||||||||||||
Revenue growth, reported | (2.7) | % | (3.5) | % | (2.1) | % | (3.6) | % | |||||||||||||||||||||
(Increase) decrease due to foreign exchange | 0.9 | % | 1.0 | % | 0.6 | % | 1.4 | % | |||||||||||||||||||||
Impact of divestitures (2) |
— | % | — | % | 0.1 | % | — | % | |||||||||||||||||||||
Non-GAAP revenue growth, organic (3) |
(1.8) | % | (2.5) | % | (1.4) | % | (2.2) | % | |||||||||||||||||||||
(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) |
Impact of divestitures relates to the sale of a site within DSA. | ||||||||||||||||||||||||||||
(3) |
Organic revenue growth is defined as reported revenue growth adjusted for acquisitions, divestitures, and foreign exchange. |