| 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: | August 6, 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 | (2.5)% – (0.5)% |
(5.5)% – (3.5)% |
||||||
| Impact of divestitures/(acquisitions), net | N/M | N/M | ||||||
| (Favorable)/unfavorable impact of foreign exchange | ~(0.5)% |
~1.0% |
||||||
Revenue growth/(decrease), organic (1) |
(3.0)% – (1.0)% |
(4.5)% – (2.5)% |
||||||
| GAAP EPS estimate | $4.25 – $4.65 |
$4.35 – $4.85 |
||||||
Acquisition-related amortization and other acquisition- and integration-related costs (2) |
~$3.60 |
~$3.50 |
||||||
Costs associated with restructuring actions (3) |
~$1.40 |
~$1.00 |
||||||
| Certain venture capital and other strategic investment losses/(gains), net (4) | ~$0.17 |
~$0.15 |
||||||
| Other items (5) | ~$0.50 |
~$0.30 |
||||||
| Non-GAAP EPS estimate | $9.90 – $10.30 |
$9.30 – $9.80 |
||||||
| CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||||||||||||||
| SCHEDULE 1 | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||||||||||||||||||||
| (in thousands, except for per share data) | ||||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | |||||||||||||||||||||||
| Service revenue | $ | 840,836 | $ | 842,900 | $ | 1,638,759 | $ | 1,659,762 | ||||||||||||||||||
| Product revenue | 191,299 | 183,217 | 377,544 | 377,915 | ||||||||||||||||||||||
| Total revenue | 1,032,135 | 1,026,117 | 2,016,303 | 2,037,677 | ||||||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||||||||
| Cost of services provided (excluding amortization of intangible assets) | 584,876 | 577,383 | 1,162,304 | 1,155,547 | ||||||||||||||||||||||
| Cost of products sold (excluding amortization of intangible assets) | 90,192 | 95,021 | 179,200 | 183,574 | ||||||||||||||||||||||
| Selling, general and administrative | 191,549 | 169,791 | 369,348 | 356,082 | ||||||||||||||||||||||
| Amortization of intangible assets | 65,384 | 32,270 | 130,648 | 64,845 | ||||||||||||||||||||||
| Operating income | 100,134 | 151,652 | 174,803 | 277,629 | ||||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Interest income | 1,097 | 3,010 | 2,501 | 5,212 | ||||||||||||||||||||||
| Interest expense | (29,967) | (32,769) | (57,851) | (67,770) | ||||||||||||||||||||||
| Other income (expense), net | 154 | (2,240) | (12,057) | 3,593 | ||||||||||||||||||||||
| Income before income taxes | 71,418 | 119,653 | 107,396 | 218,664 | ||||||||||||||||||||||
| Provision for income taxes | 18,725 | 25,392 | 28,825 | 49,921 | ||||||||||||||||||||||
| Net income | 52,693 | 94,261 | 78,571 | 168,743 | ||||||||||||||||||||||
| Less: Net income attributable to noncontrolling interests | 367 | 180 | 776 | 1,702 | ||||||||||||||||||||||
| Net income attributable to Charles River Laboratories International, Inc. | $ | 52,326 | $ | 94,081 | $ | 77,795 | $ | 167,041 | ||||||||||||||||||
| Calculation of net income per share attributable to Charles River Laboratories International, Inc. common shareholders | ||||||||||||||||||||||||||
| Net income attributable to Charles River Laboratories International, Inc. | $ | 52,326 | $ | 94,081 | $ | 77,795 | $ | 167,041 | ||||||||||||||||||
| Less: Adjustment of redeemable noncontrolling interest | — | 301 | — | 702 | ||||||||||||||||||||||
| Less: Incremental dividends attributed to noncontrolling interest holders | — | 3,792 | — | 9,022 | ||||||||||||||||||||||
| Net income available to Charles River Laboratories International, Inc. common shareholders | $ | 52,326 | $ | 89,988 | $ | 77,795 | $ | 157,317 | ||||||||||||||||||
| Earnings per common share | ||||||||||||||||||||||||||
| Basic | $ | 1.06 | $ | 1.75 | $ | 1.56 | $ | 3.06 | ||||||||||||||||||
| Diluted | $ | 1.06 | $ | 1.74 | $ | 1.55 | $ | 3.04 | ||||||||||||||||||
| Weighted-average number of common shares outstanding | ||||||||||||||||||||||||||
| Basic | 49,149 | 51,551 | 49,913 | 51,494 | ||||||||||||||||||||||
| Diluted | 49,316 | 51,846 | 50,089 | 51,810 | ||||||||||||||||||||||
| CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | |||||||||||
| SCHEDULE 2 | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||||||
| (in thousands, except per share amounts) | |||||||||||
| June 28, 2025 | December 28, 2024 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 182,824 | $ | 194,606 | |||||||
| Trade receivables and contract assets, net of allowances for credit losses of $12,838 and $18,301, respectively | 767,569 | 720,915 | |||||||||
| Inventories | 279,550 | 278,544 | |||||||||
| Prepaid assets | 109,998 | 103,210 | |||||||||
| Other current assets | 129,921 | 105,796 | |||||||||
| Total current assets | 1,469,862 | 1,403,071 | |||||||||
| Property, plant and equipment, net | 1,606,733 | 1,604,014 | |||||||||
| Venture capital and strategic equity investments | 216,073 | 218,350 | |||||||||
| Operating lease right-of-use assets, net | 385,756 | 412,490 | |||||||||
| Goodwill | 2,936,265 | 2,846,608 | |||||||||
| Intangible assets, net | 602,452 | 723,400 | |||||||||
| Deferred tax assets | 46,943 | 42,179 | |||||||||
| Other assets | 296,461 | 278,233 | |||||||||
| Total assets | $ | 7,560,545 | $ | 7,528,345 | |||||||
| Liabilities, Redeemable Noncontrolling Interests and Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 145,798 | $ | 140,337 | |||||||
| Accrued compensation | 227,509 | 179,418 | |||||||||
| Deferred revenue | 268,340 | 248,322 | |||||||||
| Accrued liabilities | 231,567 | 232,010 | |||||||||
| Other current liabilities | 207,224 | 194,014 | |||||||||
| Total current liabilities | 1,080,438 | 994,101 | |||||||||
| Long-term debt, net and finance leases | 2,332,374 | 2,240,205 | |||||||||
| Operating lease right-of-use liabilities | 453,664 | 483,789 | |||||||||
| Deferred tax liabilities | 109,273 | 106,960 | |||||||||
| Other long-term liabilities | 185,210 | 195,212 | |||||||||
| Total liabilities | 4,160,959 | 4,020,267 | |||||||||
| Redeemable noncontrolling interests | 39,956 | 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; 51,344 shares issued and 49,209 shares outstanding as of June 28, 2025, and 51,141 shares issued and outstanding as of December 28, 2024 | 513 | 511 | |||||||||
| Additional paid-in capital | 1,992,718 | 1,966,237 | |||||||||
| Retained earnings | 1,889,895 | 1,812,100 | |||||||||
| Treasury stock, at cost, 2,136 and zero shares, as of June 28, 2025 and December 28, 2024, respectively | (363,338) | — | |||||||||
| Accumulated other comprehensive loss | (166,467) | (317,345) | |||||||||
| Total Charles River Laboratories International, Inc. equity | 3,353,321 | 3,461,503 | |||||||||
| Nonredeemable noncontrolling interest | 6,309 | 5,449 | |||||||||
| Total equity | 3,359,630 | 3,466,952 | |||||||||
| Total liabilities, redeemable noncontrolling interests and equity | $ | 7,560,545 | $ | 7,528,345 | |||||||
| CHARLES RIVER LABORATORIES INTERNATIONAL, INC. | ||||||||||||||
| SCHEDULE 3 | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||||||||
| (in thousands) | ||||||||||||||
| Six Months Ended | ||||||||||||||
| June 28, 2025 | June 29, 2024 | |||||||||||||
| Cash flows relating to operating activities | ||||||||||||||
| Net income | $ | 78,571 | $ | 168,743 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 239,871 | 171,439 | ||||||||||||
| Long-lived asset impairments | 31,203 | 14,250 | ||||||||||||
| Stock-based compensation | 30,184 | 33,325 | ||||||||||||
| Deferred income taxes | (41,030) | (13,073) | ||||||||||||
| Write down of inventories | 11,067 | 3,395 | ||||||||||||
| (Gain) loss on venture capital and strategic equity investments, net | 12,899 | (6,305) | ||||||||||||
| Provision for credit losses | 2,191 | 4,719 | ||||||||||||
| (Gain) loss on divestitures, net | (3,376) | 659 | ||||||||||||
| Other, net | 2,266 | 5,695 | ||||||||||||
| Changes in assets and liabilities: | ||||||||||||||
| Trade receivables and contract assets, net | (18,490) | 1,072 | ||||||||||||
| Inventories | (13,953) | 9,750 | ||||||||||||
| Accounts payable | 16,241 | (6,436) | ||||||||||||
| Accrued compensation | 38,990 | (33,153) | ||||||||||||
| Deferred revenue | 11,306 | 8,151 | ||||||||||||
| Customer contract deposits | 568 | 7,849 | ||||||||||||
| Other assets and liabilities, net | (22,208) | (46,657) | ||||||||||||
| Net cash provided by operating activities | 376,300 | 323,423 | ||||||||||||
| Cash flows relating to investing activities | ||||||||||||||
| Capital expenditures | (94,622) | (118,630) | ||||||||||||
| Purchases of investments and contributions to venture capital investments | (8,090) | (35,538) | ||||||||||||
| Proceeds from sale of investments | 2,106 | 12,359 | ||||||||||||
| Proceeds from sale of businesses and assets, net | 17,441 | — | ||||||||||||
| Acquisition of businesses and assets, net of cash acquired | — | (5,479) | ||||||||||||
| Other, net | 347 | (370) | ||||||||||||
| Net cash used in investing activities | (82,818) | (147,658) | ||||||||||||
| Cash flows relating to financing activities | ||||||||||||||
| Proceeds from long-term debt and revolving credit facility | 963,363 | 741,200 | ||||||||||||
| Payments on long-term debt, revolving credit facility, and finance lease obligations | (887,706) | (987,344) | ||||||||||||
| Proceeds from exercises of stock options | 1 | 22,331 | ||||||||||||
| Purchase of treasury stock | (360,484) | (18,265) | ||||||||||||
| Payments of contingent consideration | (21,822) | — | ||||||||||||
| Purchase of remaining equity interest of other redeemable noncontrolling interests | (19,140) | (12,000) | ||||||||||||
| Other, net | (6,458) | (13,434) | ||||||||||||
| Net cash used in financing activities | (332,246) | (267,512) | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 17,934 | (11,729) | ||||||||||||
| Net change in cash, cash equivalents, and restricted cash | (20,830) | (103,476) | ||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 205,570 | 284,480 | ||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 184,740 | $ | 181,004 | ||||||||||
| 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 | Six Months Ended | |||||||||||||||||||||||||||||||
| June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | |||||||||||||||||||||||||||||
| Research Models and Services | ||||||||||||||||||||||||||||||||
| Revenue | $ | 213,271 | $ | 206,389 | $ | 426,344 | $ | 427,296 | ||||||||||||||||||||||||
| Operating income | 35,786 | 29,948 | 79,391 | 73,097 | ||||||||||||||||||||||||||||
| Operating income as a % of revenue | 16.8 | % | 14.5 | % | 18.6 | % | 17.1 | % | ||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
10,674 | 7,357 | 23,361 | 17,645 | ||||||||||||||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
— | 174 | 14 | 337 | ||||||||||||||||||||||||||||
| Severance | 3,299 | 494 | 3,528 | 1,034 | ||||||||||||||||||||||||||||
| Asset impairment | 2,504 | 8,418 | 2,823 | 13,643 | ||||||||||||||||||||||||||||
| Site consolidation charges | 1,616 | 1,310 | 2,492 | 2,931 | ||||||||||||||||||||||||||||
| Total non-GAAP adjustments to operating income | $ | 18,093 | $ | 17,753 | $ | 32,218 | $ | 35,590 | ||||||||||||||||||||||||
| Operating income, excluding non-GAAP adjustments | $ | 53,879 | $ | 47,701 | $ | 111,609 | $ | 108,687 | ||||||||||||||||||||||||
| Non-GAAP operating income as a % of revenue | 25.3 | % | 23.1 | % | 26.2 | % | 25.4 | % | ||||||||||||||||||||||||
| Depreciation and amortization | $ | 19,710 | $ | 16,538 | $ | 41,471 | $ | 34,661 | ||||||||||||||||||||||||
| Capital expenditures | $ | 3,640 | $ | 9,313 | $ | 10,926 | $ | 29,357 | ||||||||||||||||||||||||
| Discovery and Safety Assessment | ||||||||||||||||||||||||||||||||
| Revenue | $ | 618,029 | $ | 627,419 | $ | 1,210,638 | $ | 1,232,871 | ||||||||||||||||||||||||
| Operating income | 122,781 | 138,376 | 216,733 | 253,215 | ||||||||||||||||||||||||||||
| Operating income as a % of revenue | 19.9 | % | 22.1 | % | 17.9 | % | 20.5 | % | ||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
18,212 | 20,298 | 36,383 | 38,894 | ||||||||||||||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
1,287 | 5,591 | 2,348 | 5,783 | ||||||||||||||||||||||||||||
| Severance | 237 | 2,429 | 5,216 | 7,913 | ||||||||||||||||||||||||||||
| Asset impairment | 11,911 | 487 | 21,697 | 512 | ||||||||||||||||||||||||||||
| Site consolidation charges | 3,928 | 850 | 6,705 | 1,832 | ||||||||||||||||||||||||||||
Third-party legal and advisory costs (4) |
10,817 | 2,110 | 21,787 | 4,301 | ||||||||||||||||||||||||||||
| Total non-GAAP adjustments to operating income | $ | 46,392 | $ | 31,765 | $ | 94,136 | $ | 59,235 | ||||||||||||||||||||||||
| Operating income, excluding non-GAAP adjustments | $ | 169,173 | $ | 170,141 | $ | 310,869 | $ | 312,450 | ||||||||||||||||||||||||
| Non-GAAP operating income as a % of revenue | 27.4 | % | 27.1 | % | 25.7 | % | 25.3 | % | ||||||||||||||||||||||||
| Depreciation and amortization | $ | 42,575 | $ | 47,729 | $ | 84,659 | $ | 93,518 | ||||||||||||||||||||||||
| Capital expenditures | $ | 18,500 | $ | 19,444 | $ | 53,021 | $ | 68,403 | ||||||||||||||||||||||||
| Manufacturing Solutions | ||||||||||||||||||||||||||||||||
| Revenue | $ | 200,835 | $ | 192,309 | $ | 379,321 | $ | 377,510 | ||||||||||||||||||||||||
| Operating income | 12,061 | 37,230 | 3,441 | 70,911 | ||||||||||||||||||||||||||||
| Operating income as a % of revenue | 6.0 | % | 19.4 | % | 0.9 | % | 18.8 | % | ||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
46,333 | 10,768 | 92,410 | 21,561 | ||||||||||||||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
— | 544 | — | 1,243 | ||||||||||||||||||||||||||||
| Severance | (383) | 1,671 | 1,821 | 3,194 | ||||||||||||||||||||||||||||
| Asset impairment | 6,157 | 25 | 6,358 | 25 | ||||||||||||||||||||||||||||
| Site consolidation charges | 1,670 | 965 | 2,976 | 1,065 | ||||||||||||||||||||||||||||
| Total non-GAAP adjustments to operating income | $ | 53,777 | $ | 13,973 | $ | 103,565 | $ | 27,088 | ||||||||||||||||||||||||
| Operating income, excluding non-GAAP adjustments | $ | 65,838 | $ | 51,203 | $ | 107,006 | $ | 97,999 | ||||||||||||||||||||||||
| Non-GAAP operating income as a % of revenue | 32.8 | % | 26.6 | % | 28.2 | % | 26.0 | % | ||||||||||||||||||||||||
| Depreciation and amortization | $ | 55,343 | $ | 20,073 | $ | 109,966 | $ | 39,878 | ||||||||||||||||||||||||
| Capital expenditures | $ | 11,161 | $ | 10,583 | $ | 28,440 | $ | 19,445 | ||||||||||||||||||||||||
| Unallocated Corporate Overhead | $ | (70,494) | $ | (53,902) | $ | (124,762) | $ | (119,594) | ||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
2,161 | 2,108 | 2,891 | 3,637 | ||||||||||||||||||||||||||||
| Severance | 574 | 1,304 | 1,576 | 2,794 | ||||||||||||||||||||||||||||
| Asset impairment | 184 | — | 184 | — | ||||||||||||||||||||||||||||
| Site consolidation charges | 503 | — | 669 | — | ||||||||||||||||||||||||||||
Third-party legal and advisory costs (4) |
6,376 | — | 6,376 | — | ||||||||||||||||||||||||||||
| Total non-GAAP adjustments to operating expense | $ | 9,798 | $ | 3,412 | $ | 11,696 | $ | 6,431 | ||||||||||||||||||||||||
| Unallocated corporate overhead, excluding non-GAAP adjustments | $ | (60,696) | $ | (50,490) | $ | (113,066) | $ | (113,163) | ||||||||||||||||||||||||
| Total | ||||||||||||||||||||||||||||||||
| Revenue | $ | 1,032,135 | $ | 1,026,117 | $ | 2,016,303 | $ | 2,037,677 | ||||||||||||||||||||||||
| Operating income | 100,134 | 151,652 | 174,803 | 277,629 | ||||||||||||||||||||||||||||
| Operating income as a % of revenue | 9.7 | % | 14.8 | % | 8.7 | % | 13.6 | % | ||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
Amortization related to acquisitions (2) |
75,219 | 38,423 | 152,154 | 78,100 | ||||||||||||||||||||||||||||
Acquisition, integration, and divestiture-related adjustments (3) |
3,448 | 8,417 | 5,253 | 11,000 | ||||||||||||||||||||||||||||
| Severance | 3,727 | 5,898 | 12,141 | 14,935 | ||||||||||||||||||||||||||||
| Asset impairment | 20,756 | 8,930 | 31,062 | 14,180 | ||||||||||||||||||||||||||||
| Site consolidation charges | 7,717 | 3,125 | 12,842 | 5,828 | ||||||||||||||||||||||||||||
Third-party legal and advisory costs (4) |
17,193 | 2,110 | 28,163 | 4,301 | ||||||||||||||||||||||||||||
| Total non-GAAP adjustments to operating income | $ | 128,060 | $ | 66,903 | $ | 241,615 | $ | 128,344 | ||||||||||||||||||||||||
| Operating income, excluding non-GAAP adjustments | $ | 228,194 | $ | 218,555 | $ | 416,418 | $ | 405,973 | ||||||||||||||||||||||||
| Non-GAAP operating income as a % of revenue | 22.1 | % | 21.3 | % | 20.7 | % | 19.9 | % | ||||||||||||||||||||||||
| Depreciation and amortization | $ | 119,507 | $ | 86,082 | $ | 239,871 | $ | 171,439 | ||||||||||||||||||||||||
| Capital expenditures | $ | 35,298 | $ | 39,486 | $ | 94,622 | $ | 118,630 | ||||||||||||||||||||||||
(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 for the three and six months ended June 28, 2025 includes $35.5 million and $71.0 million, respectively, of accelerated amortization of certain client relationships in the Biologics Solutions reporting unit within the Manufacturing Solutions segment. | |||||||||||||||||||||||||||||||
(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 and advisory costs incurred within Unallocated Corporate are associated with the execution of the Cooperation Agreement with a shareholder. Within our DSA business, third-party legal costs incurred are associated with investigations by the U.S. government into the NHP supply chain. | |||||||||||||||||||||||||||||||
| 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 | Six Months Ended | |||||||||||||||||||||||||
| June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | |||||||||||||||||||||||
| Net income available to Charles River Laboratories International, Inc. common shareholders | $ | 52,326 | $ | 89,988 | $ | 77,795 | $ | 157,317 | ||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interest (2) |
— | 301 | — | 702 | ||||||||||||||||||||||
Incremental dividends attributable to noncontrolling interest holders (3) |
— | 3,792 | — | 9,022 | ||||||||||||||||||||||
Non-GAAP adjustments to operating income (4) |
127,079 | 65,576 | 239,472 | 127,017 | ||||||||||||||||||||||
| Venture capital and strategic equity investment (gains) losses, net | 1,424 | (902) | 11,393 | (6,664) | ||||||||||||||||||||||
(Gain) loss on divestitures (5) |
— | — | (3,376) | 658 | ||||||||||||||||||||||
| Tax effect of non-GAAP adjustments: | ||||||||||||||||||||||||||
Non-cash tax provision related to international financing structure (6) |
— | 871 | — | 1,212 | ||||||||||||||||||||||
| Tax effect of the remaining non-GAAP adjustments | (26,837) | (14,687) | (52,182) | (26,715) | ||||||||||||||||||||||
| Net income available to Charles River Laboratories International, Inc. common shareholders, excluding non-GAAP adjustments | $ | 153,992 | $ | 144,939 | $ | 273,102 | $ | 262,549 | ||||||||||||||||||
| Weighted average shares outstanding - Basic | 49,149 | 51,551 | 49,913 | 51,494 | ||||||||||||||||||||||
| Effect of dilutive securities: | ||||||||||||||||||||||||||
| Stock options, restricted stock units and performance share units | 167 | 295 | 176 | 316 | ||||||||||||||||||||||
| Weighted average shares outstanding - Diluted | 49,316 | 51,846 | 50,089 | 51,810 | ||||||||||||||||||||||
| Earnings per share attributable to common shareholders: | ||||||||||||||||||||||||||
| Basic | $ | 1.06 | $ | 1.75 | $ | 1.56 | $ | 3.06 | ||||||||||||||||||
| Diluted | $ | 1.06 | $ | 1.74 | $ | 1.55 | $ | 3.04 | ||||||||||||||||||
| Basic, excluding non-GAAP adjustments | $ | 3.13 | $ | 2.81 | $ | 5.47 | $ | 5.10 | ||||||||||||||||||
| Diluted, excluding non-GAAP adjustments | $ | 3.12 | $ | 2.80 | $ | 5.45 | $ | 5.07 | ||||||||||||||||||
(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 June 28, 2025 | Total CRL | RMS Segment | DSA Segment | MS Segment | |||||||||||||||||||||||||
| Revenue growth, reported | 0.6 | % | 3.3 | % | (1.5) | % | 4.4 | % | |||||||||||||||||||||
| (Increase) decrease due to foreign exchange | (1.2) | % | (1.0) | % | (1.1) | % | (1.5) | % | |||||||||||||||||||||
Impact of divestitures (2) |
0.1 | % | — | % | 0.2 | % | — | % | |||||||||||||||||||||
Non-GAAP revenue growth, organic (3) |
(0.5) | % | 2.3 | % | (2.4) | % | 2.9 | % | |||||||||||||||||||||
| Six Months Ended June 28, 2025 | Total CRL | RMS Segment | DSA Segment | MS Segment | |||||||||||||||||||||||||
| Revenue growth, reported | (1.0) | % | (0.2) | % | (1.8) | % | 0.5 | % | |||||||||||||||||||||
| (Increase) decrease due to foreign exchange | (0.2) | % | — | % | (0.2) | % | (0.1) | % | |||||||||||||||||||||
Impact of divestitures (2) |
0.1 | % | — | % | 0.1 | % | — | % | |||||||||||||||||||||
Non-GAAP revenue growth, organic (3) |
(1.1) | % | (0.2) | % | (1.9) | % | 0.4 | % | |||||||||||||||||||||
(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 divestitures and foreign exchange. | ||||||||||||||||||||||||||||