Bio-Techne Releases Second Quarter Fiscal 2023 Results

MINNEAPOLIS, Feb. 2, 2023 /PRNewswire/ -- Bio-Techne Corporation (NASDAQ: TECH) today reported its financial results for the second quarter ended December 31, 2022.

Second Quarter FY2023 Highlights

  • Second quarter organic revenue increased by 4% (1% reported) to $271.6 million and 5% (3% reported) in the first half of fiscal 2023 to $541.2 million.
  • GAAP earnings per share1) (EPS) was $0.31 versus $0.49 one year ago. Delivered adjusted EPS1) of $0.47, consistent with the prior year, with foreign currency exchange negatively impacting EPS by $0.02 per share when compared to the prior year.
  • Growth in the ExoDx Prostate test continued with its fourth consecutive record quarter, as tests performed grew over 70% and revenue more than doubled year-over-year.
  • Successful execution and expansion of our cell and gene therapy platform with a record quarter in GMP protein sales and the launch of RNAscope Plus.
  • Enhancement of our ProteinSimple branded product offering with the launch of the MauriceFlex instrument and the opening of a state-of-the-art immunoassay product innovation and manufacturing facility.

1)On November 29, 2022, the company executed a four-for-one split of Bio-Techne's common stock in the form of a stock dividend to all shareholders of record on November 14, 2022. All references made to share or per share amounts in this press release have been retroactively adjusted to reflect the effects of the stock split.

The Company's financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP). Adjusted diluted EPS, adjusted earnings, adjusted gross margin, adjusted operating income, adjusted tax rate, organic growth, and adjusted operating margin are non-GAAP measures that exclude certain items detailed later in this press release under the heading "Use of non-GAAP Adjusted Financial Measures." A reconciliation of GAAP to non-GAAP financial measures is included in this press release.

"As we lap high revenue growth rates from last year, we continued to grow in Q2 despite a slow-down in Biotech funding and the Covid illness that is sweeping China," said Chuck Kummeth, President and CEO of Bio-Techne. "Within the quarter, we delivered much improved results in Europe. Also, our run-rate consumable business in the US and our Cell Therapy portfolio grew double-digits, indicating continued underlying strength in our end markets."

Kummeth continued, "Meanwhile, our ExoDx Prostate test continued its rapid adoption, with revenues more than doubling in the quarter compared to the prior year. Our portfolio of innovative tools, bioactive reagents, and technologies are aimed at some of the highest growth life science tools and diagnostic markets. This diverse portfolio combined with the investments we have made in our people, our facilities, and our new product pipeline, position the Company to execute on our strategic growth plan and deliver our long-term targets."

Second Quarter Fiscal 2023

Revenue

Net sales for the second quarter increased 1% to $271.6 million. Organic growth was 4% compared to the prior year with acquisitions contributing 1% and foreign currency exchange having an unfavorable impact of 4%.

GAAP Earnings Results

GAAP EPS was $0.31 per diluted share, versus $0.49 in the same quarter last year. Prior year GAAP EPS was favorably impacted by a non-recurring gain of approximately $28.4 million on our ChemoCentryx investment. GAAP operating income for the second quarter of fiscal 2023 increased 9% to $67.9 million, compared to $62.3 million in the second quarter of fiscal 2022. GAAP operating margin was 25.0%, compared to 23.2% in the second quarter of fiscal 2022. GAAP operating margin compared to prior year was positively impacted by a non-recurring impairment in the prior year related to our Eminence investment.

Non-GAAP Earnings Results

Adjusted EPS was $0.47 per diluted share in both the second quarter of fiscal 2023 and in the comparative period. Adjusted EPS remained flat year-over-year with unfavorable foreign currency exchange being offset by reduced net interest expense. Adjusted operating income for the second quarter of fiscal 2023 decreased 6% compared to the second quarter of fiscal 2022. Adjusted operating margin was 35.5%, compared to 38.3% in the second quarter of fiscal 2022. Adjusted operating margin decreased compared to the prior year due to unfavorable foreign currency exchange, higher inflation, and strategic growth investments including the Namocell acquisition.

Segment Results

Management uses adjusted operating results to monitor and evaluate performance of the Company's business segments, as highlighted below.

Protein Sciences Segment

The Company's Protein Sciences segment is one of the world's leading suppliers of specialized proteins such as cytokines and growth factors, immunoassays, antibodies and reagents, to the biotechnology and academic research communities. Additionally, the segment provides an array of platforms useful in various areas of protein analysis. Protein Sciences segment's second quarter fiscal 2023 net sales were $203.9 million, a decrease of 1% from $205.0 million for the second quarter of fiscal 2022. Organic growth for the segment was 2%, with foreign currency exchange having an unfavorable impact of 4% and acquisitions contributing 1%. Protein Sciences segment's operating margin was 43.8% in the second quarter of fiscal 2023 compared to 45.5% in the second quarter of fiscal 2022. The segment's operating margin compared to the prior year was negatively impacted by unfavorable foreign currency exchange, higher inflation, and the Namocell acquisition.

Diagnostics and Genomics Segment

The Company's Diagnostics and Genomics segment provides blood chemistry and blood gas quality controls, hematology instrument controls, immunoassays and other bulk and custom reagents for the in vitro diagnostic market. The Diagnostics and Genomics segment also develops and provides in situ hybridization products as well as exosome-based diagnostics for various pathologies, including prostate cancer. The Diagnostics and Genomics segment's second quarter fiscal 2023 net sales were $68.0 million, an increase of 5% from $64.5 million for the second quarter of fiscal 2022. Organic growth for the segment was 7%, with foreign exchange having an unfavorable impact of 2%. The Diagnostics and Genomics segment's operating margin was 12.2% in the second quarter of fiscal 2023 compared to 16.9% in the second quarter of fiscal 2022. The segment's operating margin was negatively impacted by foreign exchange, higher inflation, and the timing of strategic growth investments.

Conference Call

Bio-Techne will host an earnings conference call today, February 2, 2023 at 8:00 a.m. CST. To listen, please dial 1-877-407-9208 or 1-201-493-6784 for international callers, and reference conference ID 13735661. The earnings call can also be accessed via webcast through the following link https://investors.bio-techne.com/ir-calendar.

A recorded rebroadcast will be available for interested parties unable to participate in the live conference call by dialing 1-844-512- 2921 or 1-412-317-6671 (for international callers) and referencing Conference ID 13735661. The replay will be available from 11:00 a.m. CST on Thursday, February 2, 2023, until 11:00 p.m. CST on Thursday, March 2, 2023.

Use of non-GAAP Adjusted Financial Measures:

This press release contains financial measures that have not been calculated in accordance with accounting principles generally accepted in the U.S. (GAAP). These non-GAAP measures include:

  • Organic growth
  • Adjusted diluted earnings per share
  • Adjusted net earnings
  • Adjusted tax rate
  • Adjusted gross margin
  • Adjusted operating income
  • Adjusted operating margin
  • Earnings before interest, taxes, depreciation, and amortization (EBITDA)
  • Adjusted EBITDA

We provide these measures as additional information regarding our operating results. We use these non-GAAP measures internally to evaluate our performance and in making financial and operational decisions, including with respect to incentive compensation. We believe that our presentation of these measures provides investors with greater transparency with respect to our results of operations and that these measures are useful for period-to-period comparison of results.

Our non-GAAP financial measure of organic growth represents revenue growth excluding revenue from acquisitions within the preceding 12 months, the impact of foreign currency, as well as the impact of partially-owned consolidated subsidiaries. Excluding these measures provides more useful period-to-period comparison of revenue results as it excludes the impact of foreign currency exchange rates, which can vary significantly from period to period, and revenue from acquisitions that would not be included in the comparable prior period. Revenues from partially-owned subsidiaries consolidated in our financial statements are also excluded from our organic revenue calculation, as those revenues are not fully attributable to the Company. There was no revenue from partially-owned consolidated subsidiaries for the quarter ended December 31, 2022 due to the sale of Changzhou Eminence Biotechnology Co., Ltd. (Eminence) in the first quarter of fiscal 2023. Revenue from partially-owned consolidated subsidiaries was $2.0 million for the six months ended December 31, 2022.

Our non-GAAP financial measures for adjusted gross margin, adjusted operating margin, adjusted EBITDA, and adjusted net earnings, in total and on a per share basis, exclude stock-based compensation, the costs recognized upon the sale of acquired inventory, amortization of acquisition intangibles, acquisition related expenses inclusive of the changes in fair value of contingent consideration, and other non-recurring items including non-recurring costs, goodwill and long-lived asset impairments, and gains. Stock-based compensation is excluded from non-GAAP adjusted net earnings because of the nature of this charge, specifically the varying available valuation methodologies, subjection assumptions, variety of award types, and unpredictability of amount and timing of employer related tax obligations. The Company excludes amortization of purchased intangible assets, purchase accounting adjustments, including costs recognized upon the sale of acquired inventory and acquisition-related expenses inclusive of the changes in fair value contingent consideration, and other non-recurring items including gains or losses on legal settlements, goodwill and long-lived asset impairment charges, and one-time assessments from this measure because they occur as a result of specific events, and are not reflective of our internal investments, the costs of developing, producing, supporting and selling our products, and the other ongoing costs to support our operating structure. Additionally, these amounts can vary significantly from period to period based on current activity. The Company also excludes revenue and expense attributable to partially-owned consolidated subsidiaries in the calculation of our non-GAAP financial measures as the revenues and expenses are not fully attributable to the Company.

The Company's non-GAAP adjusted operating margin and adjusted net earnings, in total and on a per share basis, also excludes stock-based compensation expense, which is inclusive of the employer portion of payroll taxes on those stock awards, restructuring, impairments of equity method investments, gain and losses from investments, and certain adjustments to income tax expense.

Impairments of equity investments are excluded as they are not part of our day-to-day operating decisions. Additionally, gains and losses from other investments that are either isolated or cannot be expected to occur again with any predictability are excluded.

Costs related to restructuring activities, including reducing overhead and consolidating facilities, are excluded because we believe they are not indicative of our normal operating costs. The Company independently calculates a non-GAAP adjusted tax rate to be applied to the identified non-GAAP adjustments considering the impact of discrete items on these adjustments and the jurisdictional mix of the adjustments. In addition, the tax impact of other discrete and non-recurring charges which impact our reported GAAP tax rate are adjusted from net earnings. We believe these tax items can significantly affect the period-over-period assessment of operating results and not necessarily reflect costs and/or income associated with historical trends and future results.

Investors are encouraged to review the reconciliations of adjusted financial measures used in this press release to their most directly comparable GAAP financial measures as provided with the financial statements attached to this press release.

Forward Looking Statements:

Our press releases may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Such statements involve risks and uncertainties that may affect the actual results of operations. The following important factors, among others, have affected and, in the future, could affect the Company's actual results: the effect of new branding and marketing initiatives, the integration of new businesses and leadership, the introduction and acceptance of new products, the funding and focus of the types of research by the Company's customers, the impact of the growing number of producers of biotechnology research products and related price competition, general economic conditions, customer site closures or supply chain issues resulting from the COVID-19 pandemic, the impact of currency exchange rate fluctuations, and the costs and results of research and product development efforts of the Company and of companies in which the Company has invested or with which it has formed strategic relationships.

For additional information concerning such factors, see the section titled "Risk Factors" in the Company's annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission. We undertake no obligation to update or revise any forward-looking statements we make in our press releases due to new information or future events. Investors are cautioned not to place undue emphasis on these statements.

Bio-Techne Corporation (NASDAQ: TECH) is a global life sciences company providing innovative tools and bioactive reagents for the research and clinical diagnostic communities. Bio-Techne products assist scientific investigations into biological processes and the nature and progress of specific diseases. They aid in drug discovery efforts and provide the means for accurate clinical tests and diagnoses. With thousands of products in its portfolio, Bio-Techne generated approximately $1.1 billion in net sales in fiscal 2022 and has approximately 3,000 employees worldwide. For more information on Bio-Techne and its brands, please visit www.bio­ techne.com.

Contact:

David Clair, Vice President, Investor Relations

 

David.Clair@bio-techne.com

 

612-656-4416

   
 

BIO-TECHNE CORPORATION

CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data)

(Unaudited)

                       
   

QUARTER

SIX MONTHS

   

ENDED

ENDED

   

12/31/2022

 

12/31/2021

12/31/2022

 

12/31/2021

Net Sales

 

$

271,581

 

$

269,276

$

541,236

 

$

526,995

Cost of sales

   

88,221

   

85,585

 

178,280

   

172,307

Gross margin

   

183,360

   

183,691

 

362,956

   

354,688

Operating Expenses:

                     

Selling, general and administrative

   

93,010

   

100,693

 

192,386

   

186,868

Research and development

   

22,459

   

20,650

 

46,362

   

42,250

Total Operating Expenses

   

115,469

   

121,343

 

238,748

   

229,118

Operating income

   

67,891

   

62,348

 

124,208

   

125,570

Other income (expense)

   

(1,462)

   

23,831

 

45,938

   

27,992

Earnings before income taxes

   

66,429

   

86,179

 

170,146

   

153,562

Income taxes

   

16,424

   

14,120

 

30,407

   

12,522

Net earnings, including noncontrolling interest

 

$

50,005

 

$

72,059

$

139,739

 

$

141,040

Net earnings (loss) attributable to noncontrolling interest

   

-

   

(8,114)

 

179

   

(8,748)

Net earnings attributable to Bio-Techne

   

50,005

   

80,173

 

139,560

   

149,788

Earnings per share1):

                     

Basic

 

$

0.32

 

$

0.51

$

0.89

 

$

0.95

Diluted

 

$

0.31

 

$

0.49

$

0.86

 

$

0.91

Weighted average common shares outstanding1)

                     

Basic

   

157,011

   

157,240

 

156,887

   

156,808

Diluted

   

161,750

   

164,828

 

161,766

   

164,636

 

1)Prior period share and per share amounts have been retroactively adjusted to reflect the four-for-one stock split effected in the form of a stock dividend in November 2022.

 
 
 

BIO-TECHNE CORPORATION

CONSOLIDATED CONDENSED BALANCE SHEETS

(In thousands)

(Unaudited)

             
   

12/31/2022

 

6/30/2022

ASSETS

           

Cash and equivalents

 

$

164,682

 

$

172,567

Short-term available-for-sale investments

   

32,074

   

74,462

Accounts receivable, net

   

184,763

   

194,548

Inventories

   

160,233

   

141,123

Other current assets

   

23,431

   

22,856

Total current assets

   

565,183

   

605,556

             

Property and equipment, net

   

223,851

   

223,242

Right of use asset

   

83,937

   

65,556

Goodwill and intangible assets, net

   

1,437,236

   

1,353,623

Other assets

   

53,194

   

46,828

Total assets

 

$

2,363,401

 

$

2,294,805

             

LIABILITIES AND STOCKHOLDERS' EQUITY

           

Accounts payable and accrued expenses

 

$

69,012

 

$

113,704

Contract liabilities

   

21,812

   

23,406

Income taxes payable

   

25,277

   

13,237

Contingent consideration payable

   

   

Operating lease liabilities - current

   

10,975

   

11,928

Current portion of long-term debt obligations

   

   

12,500

Other current liabilities

   

1,319

   

1,243

Total current liabilities

   

128,395

   

176,018

             

Deferred income taxes

   

111,381

   

98,994

Long-term debt obligations

   

200,000

   

243,410

Operating lease liabilities

   

78,183

   

58,133

Long-term contingent consideration payable

   

7,000

   

5,000

Other long-term liabilities

   

11,336

   

12,239

Stockholders' equity

   

1,827,106

   

1,701,011

Total liabilities and stockholders' equity

 

$

2,363,401

 

$

2,294,805

 
 
 

BIO-TECHNE CORPORATION

RECONCILIATION OF ADJUSTED GROSS MARGIN PERCENTAGE

(Unaudited)

                         
   

QUARTER

 

SIX MONTHS

   

ENDED

 

ENDED

   

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

Gross margin percentage - GAAP

 

67.5

%

 

68.2

%

 

67.1

%

 

67.3

%

Identified adjustments:

                       

Costs recognized upon sale of acquired inventory

 

0.0

%

 

0.0

%

 

0.1

%

 

0.3

%

Amortization of intangibles

 

4.1

%

 

3.8

%

 

4.1

%

 

3.9

%

Stock compensation expense - COGS

 

0.1

%

 

0.2

%

 

0.1

%

 

0.1

%

Impact of partially-owned consolidated subsidiaries1)

 

%

 

0.1

%

 

(0.1)

%

 

0.2

%

Gross margin percentage - Adjusted

 

71.7

%

 

72.3

%

 

71.3

%

 

71.8

%

 

1) Includes the quarterly results of the partially-owned consolidated subsidiary prior to the sale of this partially-owned consolidated subsidiary to a third party in the first fiscal quarter of 2023.

 
 
 

BIO-TECHNE CORPORATION

RECONCILIATION OF ADJUSTED OPERATING MARGIN PERCENTAGE

(Unaudited)

                         
   

QUARTER

 

SIX MONTHS

   

ENDED

 

ENDED

   

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

Operating margin percentage - GAAP

 

25.0

%

 

23.2

%

 

22.9

%

 

23.8

%

Identified adjustments:

                       

Costs recognized upon sale of acquired inventory

 

0.0

%

 

0.0

%

 

0.1

%

 

0.3

%

Amortization of intangibles

 

7.0

%

 

6.8

%

 

7.1

%

 

7.0

%

Acquisition related expenses and other

 

(3.0)

%

 

(4.9)

%

 

(1.3)

%

 

(2.9)

%

Eminence Impairment

 

-

%

 

7.0

%

 

-

%

 

3.6

%

Stock-based compensation, inclusive of employer taxes

 

6.2

%

 

5.5

%

 

6.0

%

 

5.4

%

Restructuring costs

 

0.3

%

 

0.3

%

 

0.5

%

 

0.4

%

Impact of partially-owned consolidated subsidiaries1)

 

0.0

%

 

0.4

%

 

(0.1)

%

 

0.4

%

Operating margin percentage - Adjusted

 

35.5

%

 

38.3

%

 

35.2

%

 

38.0

%

 

1) Includes the quarterly results of the partially-owned consolidated subsidiary prior to the sale of this partially-owned consolidated subsidiary to a third party in the first fiscal quarter of 2023. As disclosed in our use of Non-GAAP Adjusted Financial Measures, the adjusted operating margin percentages excludes partially-owned consolidated revenue and expense amounts. The excluded revenue attributable to partially-owned consolidated subsidiaries had no impact on the operating margin for the second quarter of fiscal 2023, and a 0.1% impact for the comparative prior period. The excluded operating (income)/loss had no impact on the operating margin for the second quarter of fiscal 2023, and 0.3% impact for the comparative prior period. The excluded revenue attributable to partially-owned consolidated subsidiaries had a 0.1% impact on the operating margin for the first six months of fiscal 2023 and had a 0.1% impact for the first six months of fiscal 2022. The excluded operating (income)/loss had a (0.2)% impact on the operating margin for the first six months of fiscal 2023, and 0.3% on the first six months of fiscal 2022.

 
 
 

BIO-TECHNE CORPORATION

NON-GAAP ADJUSTED CONSOLIDATED NET EARNINGS and EARNINGS per SHARE

(In thousands, except per share data) (Unaudited)

                             
   

QUARTER

 

SIX MONTHS

 
   

ENDED

 

ENDED

 
   

12/31/2022

 

12/31/2021

   

12/31/2022

 

12/31/2021

 

Net earnings before taxes- GAAP

 

$

66,429

 

$

86,179

   

$

170,146

 

$

153,562

 

Identified adjustments attributable to Bio-Techne:

                           

Costs recognized upon sale of acquired inventory

   

100

   

84

     

400

   

1,596

 

Amortization of intangibles

   

19,125

   

18,380

     

38,408

   

36,769

 

Acquisition related expenses and other

   

(8,162)

   

(13,168)

     

(7,484)

   

(15,430)

 

Eminence impairment

   

   

18,715

     

   

18,715

 

Gain on sale of partially owned consolidated subsidiaries

   

   

     

(11,682)

   

 

Stock-based compensation, inclusive of employer taxes

   

16,878

   

14,815

     

32,336

   

28,675

 

Restructuring costs

   

780

   

743

     

2,950

   

1,928

 

Investment (gain) loss and other non-operating

   

74

   

(28,395)

     

(38,013)

   

(34,630)

 

Impact of partially-owned consolidated subsidiaries1)

   

   

1,004

     

(420)

   

2,567

 

Net earnings before taxes - Adjusted1)

 

$

95,224

 

$

98,357

   

$

186,641

 

$

193,752

 

Non-GAAP tax rate

   

21.0

%

 

21.4

%

   

21.0

%

 

21.2

%

Non-GAAP tax expense

   

19,998

   

21,048

     

39,195

   

41,076

 

Non-GAAP adjusted net earnings attributable to Bio-Techne1)

 

$

75,226

 

$

77,309

   

$

147,446

 

$

152,676

 

Earnings per share - diluted - Adjusted1,2)

 

$

0.47

 

$

0.47

   

$

0.91

 

$

0.93

 
 

1) Includes the results of the partially-owned consolidated subsidiary prior to the sale of this partially-owned consolidated subsidiary to a third party in the first fiscal quarter of 2023.

 

2) Prior period share and per share amounts have been retroactively adjusted to reflect the four-for-one stock split effected in the form of a stock dividend in November 2022.

 
 
 

BIO-TECHNE CORPORATION

NON-GAAP adjusted tax rate (In percentages)

(Unaudited)

                         
   

QUARTER

 

SIX MONTHS

   

ENDED

 

ENDED

   

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

GAAP effective tax rate

 

24.7

%

 

16.4

%

 

17.9

%

 

8.2

%

Discrete items

 

(7.0)

   

7.5

   

1.9

   

16.4

 

Impact of non-taxable net gain

 

(0.2)

   

   

1.4

   

 

Annual forecast update

 

3.7

   

0.7

   

   

 

Long-term GAAP tax rate

 

21.2

%

 

24.6

%

 

21.2

%

 

24.6

%

Rate impact items

                       

Stock based compensation

 

(2.0)

%

 

(1.7)

%

 

(2.5)

%

 

(1.9)

%

Other

 

1.8

%

 

(1.5)

%

 

2.3

%

 

(1.5)

%

Total rate impact items

 

(0.2)

%

 

(3.2)

%

 

(0.2)

%

 

(3.4)

%

Non-GAAP adjusted tax rate

 

21.0

%

 

21.4

%

 

21.0

%

 

21.2

%

 
 
 

BIO-TECHNE CORPORATION

SEGMENT REVENUE

(In thousands)

(Unaudited)

                         
   

QUARTER

 

SIX MONTHS

   

ENDED

 

ENDED

   

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

Protein Sciences segment revenue

 

$

203,887

 

$

204,971

 

$

403,836

 

$

402,156

Diagnostics and Genomics segment revenue

   

68,003

   

64,527

   

137,907

   

125,512

lntersegment revenue

   

(309)

   

(222)

   

(507)

   

(673)

Consolidated revenue

 

$

271,581

 

$

269,276

 

$

541,236

 

$

526,995

 
 
 

BIO-TECHNE CORPORATION

SEGMENT OPERATING INCOME

(In thousands)

(Unaudited)

                         
   

QUARTER

 

SIX MONTHS

   

ENDED

 

ENDED

   

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

Protein Sciences segment operating income

 

$

89,336

 

$

93,281

 

$

175,278

 

$

183,381

Diagnostics and Genomics segment operating income

   

8,296

   

10,880

   

16,934

   

18,344

Segment operating income

   

97,632

   

104,161

   

192,212

   

201,725

Corporate general, selling, and administrative

   

(1,165)

   

(1,334)

   

(2,567)

   

(1,524)

Adjusted operating income

   

96,467

   

102,827

   

189,645

   

200,201

Cost recognized upon sale of acquired inventory

   

(100)

   

(84)

   

(400)

   

(1,595)

Amortization of intangibles

   

(19,125)

   

(18,380)

   

(38,408)

   

(36,769)

Acquisition related expenses and other

   

8,307

   

13,262

   

8,010

   

15,618

Eminence Impairment

   

   

(18,715)

   

   

(18,715)

Impact of partially-owned consolidated subsidiaries1)

   

   

(1,004)

   

647

   

(2,567)

Stock-based compensation, inclusive of employer taxes

   

(16,878)

   

(14,815)

   

(32,336)

   

(28,675)

Restructuring costs

   

(780)

   

(743)

   

(2,950)

   

(1,928)

Operating income

 

$

67,891

 

$

62,348

 

$

124,208

 

$

125,570

 

1) Includes the quarterly results of the partially-owned consolidated subsidiary prior to the sale of this partially-owned consolidated subsidiary to a third party in the first fiscal quarter of 2023.

 
 
 

BIO-TECHNE CORPORATION

RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA

(In thousands)

(Unaudited)

                       
 

QUARTER

 

SIX MONTHS

 

ENDED

 

ENDED

 

12/31/2022

 

12/31/2021

 

12/31/2022

 

12/31/2021

Net earnings attributable to Bio-Techne

$

50,005

 

$

80,173

 

$

139,560

 

$

149,788

Net interest expense (income)

 

1,388

   

2,657

   

4,745

   

5,873

Depreciation and amortization

 

26,703

   

25,102

   

53,344

   

49,836

Income taxes (benefit)

 

16,424

   

14,120

   

30,407

   

12,522

EBITDA attributable to Bio-Techne

 

94,520

   

122,052

   

228,056

   

218,019

Costs recognized upon sale of acquired inventory

 

100

   

84

   

400

   

1,595

Acquisition related expenses and other

 

(8,162)

   

(13,168)

   

(7,484)

   

(15,430)

Eminence impairment

 

   

18,715

   

   

18,715

Gain on sale of partially owned consolidated subsidiaries

 

   

   

(11,682)

   

Stock-based compensation, inclusive of employer taxes

 

16,878

   

14,815

   

32,336

   

28,675

Restructuring costs

 

780

   

743

   

2,950

   

1,928

Investment (gain) loss and other

 

74

   

(28,395)

   

(38,013)

   

(34,630)

Impact of partially-owned consolidated subsidiaries1)

 

   

(7,110)

   

(241)

   

(6,181)

Adjusted EBITDA

$

104,190

 

$

107,736

 

$

206,322

 

$

212,691

 

1) Net earnings attributable to Bio-Techne excludes non-controlling interest of approximately 43% of the GAAP net earnings or loss for Eminence. To prevent double-counting the non-controlling interest component within our Adjusted EBITDA calculation, the amount accounts for both the non-controlling interest within the GAAP metric and the impact of partially-owned consolidated subsidiaries within our Non-GAAP adjusted consolidated net earnings table

 
 
 

BIO-TECHNE CORPORATION

CONDENSED CASH FLOW

(In thousands)

(Unaudited)

             
   

SIX MONTHS

   

ENDED

   

12/31/2022

 

12/31/2021

CASH FLOWS FROM OPERATING ACTIVITIES

           

Net earnings

 

$

139,739

 

$

141,040

Adjustments to reconcile net earnings to net cash provided by operating activities

           

Depreciation and amortization

   

53,344

   

49,836

Costs recognized on sale of acquired inventory

   

400

   

1,596

Deferred income taxes

   

(6,365)

   

7,233

Stock-based compensation expense

   

31,205

   

25,706

Gain on sale of CCXI investment

   

(37,176)

   

Fair value adjustment to available for sale investments

   

(839)

   

(33,672)

Contingent consideration payments - operating

   

   

(3,300)

Fair value adjustment to contingent consideration payable

   

(8,600)

   

(16,400)

Asset impairment restructuring

   

   

546

Eminence impairment

   

   

18,715

Gain on sale of Eminence

   

(11,682)

   

Other operating activities

   

(39,561)

   

(41,873)

Net cash provided by (used in) operating activities

   

120,465

   

149,427

CASH FLOWS FROM INVESTING ACTIVITIES

           

Additions to property and equipment

   

(15,665)

   

(16,238)

Acquisitions, net of cash acquired

   

(101,184)

   

Investment of forward purchase contract

   

   

(25,000)

Proceeds from sale of Eminence

   

17,824

   

Proceeds from sale of CCXI investment

   

73,219

   

Other investing activities

   

6,009

   

(1,050)

Net cash provided by (used in) investing activities

   

(19,797)

   

(42,288)

CASH FLOWS FROM FINANCING ACTIVITIES

           

Cash dividends

   

(25,106)

   

(25,069)

Proceeds from stock option exercises

   

16,977

   

56,500

Long-term debt activity, net

   

(56,000)

   

(59,250)

Contingent consideration payments - financing

   

   

(700)

Share repurchases

   

(19,562)

   

(41,294)

Other financing activities

   

(20,310)

   

(23,247)

Net cash provided by (used in) financing activities

   

(104,001)

   

(93,060)

Effect of exchange rate changes on cash and cash equivalents

   

(4,552)

   

(1,325)

Net increase (decrease)in cash and cash equivalents

   

(7,885)

   

12,754

Cash and cash equivalents at beginning of period

   

172,567

   

199,091

Cash and cash equivalents at end of period

 

$

164,682

 

$

211,845

Bio-Techne

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/bio-techne-releases-second-quarter-fiscal-2023-results-301736986.html

SOURCE Bio-Techne Corporation


Company Codes: NASDAQ-NMS:TECH

Back to news