Charles River Laboratories Announces Third-Quarter 2019 Results

Charles River Laboratories International, Inc. reported its results for the third quarter of 2019. For the quarter, revenue was $668.0 million, an increase of 14.1% from $585.3 million in the third quarter of 2018..

Logo
Nov. 6, 2019 12:00 UTC
  • Third-Quarter Revenue of $668.0 Million
  • Third-Quarter GAAP Earnings per Share of $1.46 and Non-GAAP Earnings per Share of $1.69
  • Updates 2019 Guidance

WILMINGTON, Mass.--(BUSINESS WIRE)-- Charles River Laboratories International, Inc. (NYSE: CRL) today reported its results for the third quarter of 2019. For the quarter, revenue was $668.0 million, an increase of 14.1% from $585.3 million in the third quarter of 2018.

Acquisitions, which principally included Citoxlab, contributed 7.5% to consolidated third-quarter revenue growth. The impact of foreign currency translation reduced reported revenue growth by 1.3%. Excluding the effect of these items, organic revenue growth of 7.9% was driven by contributions from all three business segments.

On a GAAP basis, third-quarter net income from continuing operations attributable to common shareholders was $72.8 million, an increase of 20.6% from net income of $60.4 million for the same period in 2018. Third-quarter diluted earnings per share on a GAAP basis were $1.46, an increase of 19.7% from $1.22 for the third quarter of 2018. The increases in GAAP net income and earnings per share were driven primarily by a non-cash, discrete tax benefit of $20.4 million, or $0.41 per share, related to the Company’s international financing structure, partially offset by higher acquisition-related costs. The Company’s venture capital investments represented a loss of $0.01 per share in the third quarter of 2019, compared to a gain of $0.08 for the same period in 2018. As previously disclosed, the Company’s venture capital investment performance has been excluded from non-GAAP results.

On a non-GAAP basis, net income from continuing operations was $83.8 million for the third quarter of 2019, an increase of 17.1% from $71.6 million for the same period in 2018. Third-quarter diluted earnings per share on a non-GAAP basis were $1.69, an increase of 16.6% from $1.45 per share for the third quarter of 2018. The non-GAAP net income and earnings per share increases were driven primarily by higher revenue and operating margin improvement.

James C. Foster, Chairman, President and Chief Executive Officer, said, “We are pleased with our overall third-quarter results, which were highlighted by mid-teens reported revenue growth and high-single-digit organic revenue growth, consistent with our long-term targets, and non-GAAP operating margin expansion that represented a positive step towards achieving our two-year target. We have spent the past several years investing internally to support growing demand, while striving to improve the scalability of the business. As a result of these investments, we believe that we now have an enhanced ability to leverage top-line growth and drive greater efficiency, which will enable us to continue to improve our operating margins.”

“We are the early-stage CRO partner of choice for our clients’ drug research, development, and manufacturing support efforts due to our extensive scientific expertise, which we believe is unique and unparalleled in the early-stage CRO universe. The investments that we have made have also created a more efficient and responsive organization that provides flexible, customized solutions to our clients. We believe we are well positioned to maintain and enhance our market leadership position, as well as to achieve our long-term strategic and financial goals and generate greater shareholder returns,” Mr. Foster concluded.

Third-Quarter Segment Results

Research Models and Services (RMS)

Revenue for the RMS segment was $132.5 million in the third quarter of 2019, an increase of 4.5% from $126.8 million in the third quarter of 2018. Organic revenue growth was 5.8%, driven primarily by higher revenue for research model services, as well as increased demand for research models in China. Research model services benefited from robust growth in the Insourcing Solutions (IS) business, including the contribution from a large government contract, which commenced in September 2018. The revenue increase was partially offset by lower sales volume for research models outside of China, particularly to large biopharmaceutical clients.

In the third quarter of 2019, the RMS segment’s GAAP operating margin increased to 25.9% from 25.3% in the third quarter of 2018. On a non-GAAP basis, the operating margin increased to 26.5% from 25.9% in the third quarter of 2018. The GAAP and non-GAAP operating margin increases were driven primarily by the research models business and ongoing operating efficiency initiatives, partially offset by the large IS government contract.

Discovery and Safety Assessment (DSA)

Revenue for the DSA segment was $420.1 million in the third quarter of 2019, an increase of 19.3% from $352.3 million in the third quarter of 2018. Acquisitions contributed 12.5% to DSA revenue growth, driven by the Citoxlab acquisition. Organic revenue growth of 7.9% was driven by both the Discovery Services and Safety Assessment businesses. By client segment, the DSA revenue increase was driven primarily by robust demand from biotechnology clients.

In the third quarter of 2019, the DSA segment’s GAAP operating margin decreased to 15.5% from 17.9% in the third quarter of 2018. The GAAP operating margin decline was driven primarily by acquisition-related costs primarily related to the Citoxlab acquisition, including amortization of intangible assets. On a non-GAAP basis, the operating margin decreased to 22.1% from 22.6% in the third quarter of 2018. The non-GAAP operating margin decline was driven primarily by the acquisition of Citoxlab, which has a lower operating margin than the legacy Safety Assessment business.

Manufacturing Support (Manufacturing)

Revenue for the Manufacturing segment was $115.3 million in the third quarter of 2019, an increase of 8.6% from $106.2 million in the third quarter of 2018. Organic revenue growth was 10.6%, driven by robust demand in the Biologics Testing Solutions and Microbial Solutions businesses.

In the third quarter of 2019, the Manufacturing segment’s GAAP operating margin increased to 34.0% from 31.3% in the third quarter of 2018. On a non-GAAP basis, the operating margin increased to 36.4% from 33.4% in the third quarter of 2018. The GAAP and non-GAAP operating margin increases were driven primarily by enhanced operating efficiency in the Microbial Solutions business and operating leverage from higher revenue in Biologics Testing Solutions business.

Updates 2019 Guidance

The Company is updating 2019 financial guidance, which was previously provided on July 31, 2019.

The moderated revenue growth guidance reflects two primary factors: a greater headwind from foreign exchange that reduces the reported growth rate and a slight moderation of the organic revenue growth outlook. The Company continues to expect organic revenue growth will be in the high-single-digit range in 2019, and within the same ranges as its previous guidance for each of the business segments.

The Company is narrowing its GAAP earnings per share guidance to the lower end of its previous range due primarily to higher acquisition-related and efficiency costs, partially offset by the non-cash, discrete tax benefit in the third quarter related to its international financing structure. Non-GAAP earnings per share guidance is being narrowed to the upper end of the previous range to reflect the Company’s third-quarter operating performance.

The Company’s revenue, earnings per share, and free cash flow guidance is as follows:

2019 GUIDANCE

CURRENT

PRIOR

Revenue growth, reported

15.0% - 15.5%

16% - 17%

Less: Contribution from acquisitions (1)

8.5% - 9.0%

8.5% - 9.0%

Add: Negative impact of foreign exchange

1.5% - 2.0%

1.0% - 1.5%

Revenue growth, organic (2)

8.25% - 8.75%

8.5% - 9.5%

GAAP EPS estimate

$4.65-$4.75

$4.65-$4.80

Amortization of intangible assets (3)

~$1.35

$1.35-$1.40

Charges related to global efficiency initiatives (4)

$0.20-$0.25

~$0.07

Acquisition-related adjustments (5)

$0.72-$0.75

$0.40-$0.45

Other items (6)

~$0.05

~$0.03

Venture capital investment (gains)/losses (7)

(~$0.08)

(~$0.09)

Discrete tax benefit (8)

($0.41)

--

Non-GAAP EPS estimate

$6.50 - $6.60

$6.45 - $6.60

Free cash flow (9)

$310 - $320 million

$310 - $320 million

Footnotes to Guidance Table:

(1) The contribution from acquisitions reflects only those acquisitions which have been completed.

(2) Organic revenue growth is defined as reported revenue growth adjusted for acquisitions and foreign currency translation.

(3) Amortization of intangible assets includes an estimate of approximately $0.20 for the impact of the Citoxlab acquisition based on the preliminary purchase price allocation.

(4) These charges, which primarily include severance and other costs, relate primarily to the Company’s planned efficiency initiatives. Other projects in support of global productivity and efficiency initiatives are expected, but these charges reflect only the decisions that have already been finalized.

(5) These adjustments are related to the evaluation and integration of acquisitions, and primarily include transaction, advisory, and certain third-party integration costs, as well as certain costs associated with acquisition-related efficiency initiatives. In addition, these adjustments include a charge associated with modification of a purchase option for the remaining 8% equity interest in Vital River. These costs are partially offset by the net impact of discrete tax items.

(6) Other items include third-party costs, net of insurance reimbursements, associated with the remediation of the unauthorized access into the Company’s information systems, which was detected in March 2019. In addition, other items include the write-off of deferred financing costs and fees related to debt financing.

(7) Venture capital investment performance only includes recognized gains or losses. The Company does not forecast future venture capital investment gains or losses.

(8) This item includes a non-cash, discrete tax benefit related to the Company’s international financing structure. The Company recorded a $20.4 million deferred tax asset relating to foreign indefinite-lived tax loss carryforwards, which it now expects to utilize in the future.

(9) The reconciliation of the current 2019 free cash flow guidance is as follows: Cash flow from operating activities of $450-$460 million, less capital expenditures of approximately $140 million, equates to free cash flow of $310-$320 million.

Webcast

Charles River has scheduled a live webcast on Wednesday, November 6, at 9:00 a.m. ET to discuss matters relating to this press release. To participate, please go to ir.criver.com and select the webcast link. You can also find the associated slide presentation and reconciliations of GAAP financial measures to non-GAAP financial measures on the website.

Non-GAAP Reconciliations/Discontinued Operations

The Company reports non-GAAP results in this press release, which exclude often-one-time charges and other items that are outside of normal operations. A reconciliation of GAAP to non-GAAP results is provided in the schedules at the end of this press release. In addition, the Company reports results from continuing operations, which exclude results of the Phase I clinical business that was divested in 2011. The Phase I business is reported as a discontinued operation.

Use of Non-GAAP Financial Measures

This press release contains non-GAAP financial measures, such as non-GAAP earnings per diluted share, which exclude the amortization of intangible assets, and other charges related to our acquisitions; expenses associated with evaluating and integrating acquisitions and divestitures, as well as fair value adjustments associated with contingent consideration; charges, gains, and losses attributable to businesses or properties we plan to close, consolidate, or divest; severance and other costs associated with our efficiency initiatives; the write-off of deferred financing costs and fees related to debt financing; third-party costs associated with the remediation of unauthorized access into our information systems detected in March 2019; the non-cash tax benefit related to our international financing structure; and investment gains or losses associated with our venture capital investments. This press release also refers to our revenue in both a GAAP and non-GAAP basis: “constant currency,” which we define as reported revenue growth adjusted for the impact of foreign currency translation, and “organic revenue growth,” which we define as reported revenue growth adjusted for foreign currency translation, acquisitions, and divestitures. We exclude these items from the non-GAAP financial measures because they are outside our normal operations. Commencing in the first quarter of 2019, we exclude the performance of our venture capital investments due to the determination that such investment gains or losses are not core to our overall operations. There are limitations in using non-GAAP financial measures, as they are not presented in accordance with generally accepted accounting principles, and may be different than non-GAAP financial measures used by other companies. In particular, we believe that the inclusion of supplementary non-GAAP financial measures in this press release helps investors to gain a meaningful understanding of our core operating results and future prospects without the effect of these often-one-time charges, and is consistent with how management measures and forecasts the Company's performance, especially when comparing such results to prior periods or forecasts. We believe that the financial impact of our acquisitions and divestitures (and in certain cases, the evaluation of such acquisitions and divestitures, whether or not ultimately consummated) is often large relative to our overall financial performance, which can adversely affect the comparability of our results on a period-to-period basis. In addition, certain activities and their underlying associated costs, such as business acquisitions, generally occur periodically but on an unpredictable basis. We calculate non-GAAP integration costs to include third-party integration costs incurred post-acquisition. Presenting revenue on an organic basis allows investors to measure our revenue growth exclusive of acquisitions, divestitures, and foreign currency exchange fluctuations more clearly. Non-GAAP results also allow investors to compare the Company’s operations against the financial results of other companies in the industry who similarly provide non-GAAP results. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations presented in accordance with GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules and regulations. Reconciliations of the non-GAAP financial measures used in this press release to the most directly comparable GAAP financial measures are set forth in this press release, and can also be found on the Company’s website at ir.criver.com.

Caution Concerning Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “would,” “may,” “estimate,” “plan,” “outlook,” and “project,” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These statements also include statements regarding the projected future financial performance of Charles River and our specific businesses, including revenue (on both a reported, constant-currency, and organic growth basis), operating margins, earnings per share, the expected impact of foreign exchange rates, and the expected benefit of our life science venture capital investments; the future demand for drug discovery and development products and services, including our expectations for future revenue trends; our expectations with respect to the impact of acquisitions, including the acquisition of Citoxlab, on the Company, our service offerings, client perception, strategic relationships, revenue, revenue growth rates, and earnings; the development and performance of our services and products, including our investments in our portfolio; market and industry conditions including the outsourcing of services and spending trends by our clients; the potential outcome of and impact to our business and financial operations due to litigation and legal proceedings; the impact of U.S. tax reform enacted in the fourth quarter of 2017; and Charles River’s future performance as delineated in our forward-looking guidance, and particularly our expectations with respect to revenue, the impact of foreign exchange, and enhanced efficiency initiatives. Forward-looking statements are based on Charles River’s current expectations and beliefs, and involve a number of risks and uncertainties that are difficult to predict and that could cause actual results to differ materially from those stated or implied by the forward-looking statements. Those risks and uncertainties include, but are not limited to: the ability to successfully integrate businesses we acquire; risks and uncertainties associated with the unauthorized access into its information systems reported on April 30, 2019, including the timing and effectiveness of adding enhanced security features and monitoring procedures, the status and effectiveness of the ongoing remediation process, the percentage of clients affected by the unauthorized access, and the potential revenue and financial impact related to the incident; the ability to execute our efficiency initiatives on an effective and timely basis (including divestitures and site closures); the timing and magnitude of our share repurchases; negative trends in research and development spending, negative trends in the level of outsourced services, or other cost reduction actions by our clients; the ability to convert backlog to revenue; special interest groups; contaminations; industry trends; new displacement technologies; USDA and FDA regulations; changes in law; the impact of Brexit; continued availability of products and supplies; loss of key personnel; interest rate and foreign currency exchange rate fluctuations; changes in tax regulation and laws; changes in generally accepted accounting principles; and any changes in business, political, or economic conditions due to the threat of future terrorist activity in the U.S. and other parts of the world, and related U.S. military action overseas. A further description of these risks, uncertainties, and other matters can be found in the Risk Factors detailed in Charles River's Annual Report on Form 10-K as filed on February 13, 2019 and the Quarterly Report on Form 10-Q as filed on July 31, 2019, as well as other filings we make with the Securities and Exchange Commission. Because forward-looking statements involve risks and uncertainties, actual results and events may differ materially from results and events currently expected by Charles River, and Charles River assumes no obligation and expressly disclaims any duty to update information contained in this news release except as required by law.

About Charles River

Charles River provides essential products and services to help pharmaceutical and biotechnology companies, government agencies and leading academic institutions around the globe accelerate their research and drug development efforts. Our dedicated employees are focused on providing clients with exactly what they need to improve and expedite the discovery, early-stage development and safe manufacture of new therapies for the patients who need them. To learn more about our unique portfolio and breadth of services, visit www.criver.com.

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
                             
SCHEDULE 1
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except for per share data)
                             
    Three Months Ended   Nine Months Ended
    September 28, 2019   September 29, 2018   September 28, 2019   September 29, 2018
                             
Service revenue  

$

 

523,169

   

$

 

443,038

   

$

 

1,479,991

   

$

 

1,226,948

 
Product revenue    

144,782

     

142,257

     

450,097

     

437,618

 
Total revenue    

667,951

     

585,295

     

1,930,088

     

1,664,566

 
Costs and expenses:                            
Cost of services provided (excluding amortization of intangible assets)    

351,894

     

298,018

     

1,014,063

     

844,130

 
Cost of products sold (excluding amortization of intangible assets)    

69,941

     

71,077

     

220,028

     

206,786

 
Selling, general and administrative    

129,509

     

113,033

     

388,024

     

336,936

 
Amortization of intangible assets    

23,805

     

18,805

     

65,611

     

47,813

 
Operating income    

92,802

     

84,362

     

242,362

     

228,901

 
Other income (expense):                            
Interest income    

385

     

230

     

838

     

694

 
Interest expense    

(5,698

)

   

(17,197

)

   

(36,520

)

   

(47,031

)

Other (expense) income, net    

(14,254

)

   

5,910

     

(8,161

)

   

24,069

 
Income from continuing operations, before income taxes    

73,235

     

73,305

     

198,519

     

206,633

 
(Benefit) provision for income taxes    

(317

)

   

12,403

     

24,970

     

39,613

 
Income from continuing operations, net of income taxes    

73,552

     

60,902

     

173,549

     

167,020

 
Income from discontinued operations, net of income taxes                      

1,506

 
Net income    

73,552

     

60,902

     

173,549

     

168,526

 
Less: Net income attributable to noncontrolling interests    

742

     

534

     

1,878

     

1,818

 
Net income attributable to common shareholders  

$

 

72,810

   

$

 

60,368

   

$

 

171,671

   

$

 

166,708

 
                             
Earnings per common share                            
Basic:                            
Continuing operations attributable to common shareholders  

$

 

1.49

   

$

 

1.25

   

$

 

3.53

   

$

 

3.43

 

Discontinued operations

 

$

 

   

$

 

   

$

 

   

$

 

0.03

 
Net income attributable to common shareholders  

$

 

1.49

   

$

 

1.25

   

$

 

3.53

   

$

 

3.47

 
Diluted:                            
Continuing operations attributable to common shareholders  

$

 

1.46

   

$

 

1.22

   

$

 

3.46

   

$

 

3.36

 

Discontinued operations

 

$

 

   

$

 

   

$

 

   

$

 

0.03

 
Net income attributable to common shareholders  

$

 

1.46

   

$

 

1.22

   

$

 

3.46

   

$

 

3.39

 
                             
Weighted-average number of common shares outstanding;                            
Basic    

48,818

     

48,310

     

48,682

     

48,098

 
Diluted    

49,715

     

49,326

     

49,627

     

49,118

 
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
     
SCHEDULE 2
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands)
             
             
    September 28, 2019   December 29, 2018
Assets            
Current assets:            
Cash and cash equivalents  

$

164,759

   

$

195,442

 
Trade receivables, net    

524,074

     

472,248

 
Inventories    

155,526

     

127,892

 
Prepaid assets    

51,274

     

53,447

 
Other current assets    

76,774

     

48,807

 
Total current assets    

972,407

     

897,836

 
Property, plant and equipment, net    

1,008,047

     

932,877

 
Operating lease right-of-use assets, net    

140,359

     
Goodwill    

1,521,619

     

1,247,133

 
Client relationships, net    

620,868

     

537,945

 
Other intangible assets, net    

81,257

     

72,943

 
Deferred tax assets    

44,831

     

23,386

 
Other assets    

193,174

     

143,759

 
Total assets  

$

4,582,562

   

$

3,855,879

 
             
Liabilities, Redeemable Noncontrolling Interests and Equity            
Current liabilities:            
Current portion of long-term debt and finance leases  

$

33,611

   

$

31,416

 
Accounts payable    

107,231

     

66,250

 
Accrued compensation    

130,292

     

137,212

 
Deferred revenue    

166,095

     

145,139

 
Accrued liabilities    

130,015

     

106,925

 
Other current liabilities    

114,402

     

71,280

 
Total current liabilities    

681,646

     

558,222

 
Long-term debt, net and finance leases    

1,882,593

     

1,636,598

 
Operating lease right-of-use liabilities    

116,868

     
Deferred tax liabilities    

165,480

     

143,635

 
Other long-term liabilities    

171,243

     

179,121

 
Total liabilities    

3,017,830

     

2,517,576

 
Redeemable noncontrolling interests    

28,345

     

18,525

 
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;
48,976 shares issued and 48,837 shares outstanding as of September 28, 2019,
and 48,210 shares issued and 48,209 shares outstanding as of December 29, 2018
   

490

     

482

 
Additional paid-in capital    

1,514,620

     

1,447,512

 
Retained earnings    

213,767

     

42,096

 
Treasury stock, at cost, 139 and 1 shares, as of September 28, 2019 and December 29, 2018, respectively    

(18,094

)

   

(55

)

Accumulated other comprehensive loss    

(178,470

)

   

(172,703

)

Total equity attributable to common shareholders    

1,532,313

     

1,317,332

 
Noncontrolling interest    

4,074

     

2,446

 
Total equity    

1,536,387

     

1,319,778

 
Total liabilities, redeemable noncontrolling interests and equity  

$

4,582,562

   

$

3,855,879

 
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
             
SCHEDULE 3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)
             
    Nine Months Ended
    September 28, 2019   September 29, 2018
Cash flows relating to operating activities            
Net income  

$

173,549

   

$

168,526

 
Less: Income from discontinued operations, net of income taxes        

1,506

 
Income from continuing operations, net of income taxes    

173,549

     

167,020

 
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:            
Depreciation and amortization    

146,262

     

120,198

 
Stock-based compensation    

43,429

     

35,908

 
Deferred income taxes    

(25,092

)

   

(10,385

)

Gain on venture capital investments    

(5,724

)

   

(22,760

)

Other, net    

4,865

     

10,036

 
Changes in assets and liabilities:            
Trade receivables, net    

(24,491

)

   

(30,318

)

Inventories    

(12,981

)

   

(10,340

)

Accounts payable    

24,481

     

(5,322

)

Accrued compensation    

(23,320

)

   

6,088

 
Deferred revenue    

(1,556

)

   

33,491

 
Customer contract deposits    

(7,586

)

   

34,455

 
Other assets and liabilities, net    

8,423

     

(26,904

)

Net cash provided by operating activities    

300,259

     

301,167

 
Cash flows relating to investing activities            
Acquisition of businesses and assets, net of cash acquired    

(515,647

)

   

(822,611

)

Capital expenditures    

(76,675

)

   

(71,378

)

Purchases of investments and contributions to venture capital investments    

(17,664

)

   

(20,535

)

Proceeds from sale of investments    

15

     

30,595

 
Other, net    

(660

)

   

(118

)

Net cash used in investing activities    

(610,631

)

   

(884,047

)

Cash flows relating to financing activities            
Proceeds from long-term debt and revolving credit facility    

2,071,175

     

2,392,201

 
Proceeds from exercises of stock options    

26,982

     

30,228

 
Payments on long-term debt, revolving credit facility, and finance lease obligations    

(1,798,620

)

   

(1,832,805

)

Payment of debt financing costs        

(18,337

)

Purchase of treasury stock    

(18,040

)

   

(13,791

)

Other, net    

(10,516

)

   
Net cash provided by financing activities    

270,981

     

557,496

 
Discontinued operations            
Net cash used in operating activities from discontinued operations        

(3,735

)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash    

8,793

     

4,664

 
Net change in cash, cash equivalents, and restricted cash    

(30,598

)

   

(24,455

)

Cash, cash equivalents, and restricted cash, beginning of period    

197,318

     

166,331

 
Cash, cash equivalents, and restricted cash, end of period  

$

166,720

   

$

141,876

 
             
Supplemental cash flow information:            
Cash and cash equivalents  

$

164,759

   

$

138,866

 
Restricted cash included in Other current assets    

534

     

426

 
Restricted cash included in Other assets    

1,427

     

2,584

 
Cash, cash equivalents, and restricted cash, end of period  

$

166,720

   

$

141,876

 
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   Nine Months Ended
    September 28, 2019   September 29, 2018   September 28, 2019   September 29, 2018
Research Models and Services                
Revenue  

$

132,546

   

$

126,811

   

$

405,772

   

$

391,195

 
Operating income    

34,385

     

32,121

     

103,729

     

104,893

 
Operating income as a % of revenue    

25.9

%

   

25.3

%

   

25.6

%

   

26.8

%

Add back:                
Amortization related to acquisitions    

341

     

385

     

1,042

     

1,202

 
Severance    

381

     

65

     

1,106

     

808

 
Acquisition related adjustments (2)                

2,201

       
Site consolidation costs, impairments and other items          

238

     

257

     

822

 
Total non-GAAP adjustments to operating income  

$

722

   

$

688

   

$

4,606

   

$

2,832

 
Operating income, excluding non-GAAP adjustments  

$

35,107

   

$

32,809

   

$

108,335

   

$

107,725

 
Non-GAAP operating income as a % of revenue    

26.5

%

   

25.9

%

   

26.7

%

   

27.5

%

                 
Depreciation and amortization  

$

4,895

   

$

4,811

   

$

14,198

   

$

14,565

 
Capital expenditures  

$

5,818

   

$

8,166

   

$

14,979

   

$

18,105

 
                 
Discovery and Safety Assessment                
Revenue  

$

420,079

   

$

352,257

   

$

1,179,793

   

$

958,665

 
Operating income    

64,995

     

62,909

     

175,214

     

160,391

 
Operating income as a % of revenue    

15.5

%

   

17.9

%

   

14.9

%

   

16.7

%

Add back:                
Amortization related to acquisitions    

21,560

     

16,204

     

58,067

     

39,796

 
Severance    

1,848

     

30

     

2,533

     

973

 
Acquisition related adjustments (3)    

4,524

     

269

     

8,516

     

1,466

 
Site consolidation costs, impairments and other items    

(207

)

   

26

     

(207

)

   

(117

)

Total non-GAAP adjustments to operating income  

$

27,725

   

$

16,529

   

$

68,909

   

$

42,118

 
Operating income, excluding non-GAAP adjustments  

$

92,720

   

$

79,438

   

$

244,123

   

$

202,509

 
Non-GAAP operating income as a % of revenue    

22.1

%

   

22.6

%

   

20.7

%

   

21.1

%

                 
Depreciation and amortization  

$

39,898

   

$

31,433

   

$

111,231

   

$

83,262

 
Capital expenditures  

$

21,141

   

$

10,800

   

$

45,130

   

$

34,496

 
                 
Manufacturing Support                
Revenue  

$

115,326

   

$

106,227

   

$

344,523

   

$

314,706

 
Operating income    

39,253

     

33,266

     

103,893

     

95,904

 
Operating income as a % of revenue    

34.0

%

   

31.3

%

   

30.2

%

   

30.5

%

Add back:                
Amortization related to acquisitions    

2,204

     

2,217

     

6,802

     

6,816

 
Severance    

248

           

549

     

870

 
Acquisition related adjustments (3)    

62

     

(15

)

   

218

       
Site consolidation costs, impairments and other items    

180

           

1,485

     

159

 
Total non-GAAP adjustments to operating income  

$

2,694

   

$

2,202

   

$

9,054

   

$

7,845

 
Operating income, excluding non-GAAP adjustments  

$

41,947

   

$

35,468

   

$

112,947

   

$

103,749

 
Non-GAAP operating income as a % of revenue    

36.4

%

   

33.4

%

   

32.8

%

   

33.0

%

                 
Depreciation and amortization  

$

5,990

   

$

5,709

   

$

17,577

   

$

17,313

 
Capital expenditures  

$

6,421

   

$

2,709

   

$

14,299

   

$

12,731

 
                 
Unallocated Corporate Overhead  

$

(45,831

)

 

$

(43,934

)

 

$

(140,474

)

 

$

(132,287

)

Add back:                
Severance          

4,619

           

5,278

 
Acquisition related adjustments (3)    

5,296

     

1,801

     

23,188

     

15,698

 
Other items (4)  

$

379

    $

   

$

1,408

    $

 
Total non-GAAP adjustments to operating expense  

$

5,675

   

$

6,420

   

$

24,596

   

$

20,976

 
Unallocated corporate overhead, excluding non-GAAP adjustments  

$

(40,156

)

 

$

(37,514

)

 

$

(115,878

)

 

$

(111,311

)

                 
Total                
Revenue  

$

667,951

   

$

585,295

   

$

1,930,088

   

$

1,664,566

 
Operating income  

$

92,802

   

$

84,362

   

$

242,362

   

$

228,901

 
Operating income as a % of revenue    

13.9

%

   

14.4

%

   

12.6

%

   

13.8

%

Add back:                
Amortization related to acquisitions    

24,105

     

18,806

     

65,911

     

47,814

 
Severance and executive transition costs    

2,477

     

4,714

     

4,188

     

7,929

 
Acquisition related adjustments (2)(3)    

9,882

     

2,055

     

34,123

     

17,164

 
Site consolidation costs, impairments and other items (4)    

352

     

264

     

2,943

     

864

 
Total non-GAAP adjustments to operating income  

$

36,816

   

$

25,839

   

$

107,165

   

$

73,771

 
Operating income, excluding non-GAAP adjustments  

$

129,618

   

$

110,201

   

$

349,527

   

$

302,672

 
Non-GAAP operating income as a % of revenue    

19.4

%

   

18.8

%

   

18.1

%

   

18.2

%

                 
Depreciation and amortization  

$

51,758

   

$

43,592

   

$

146,262

   

$

120,198

 
Capital expenditures  

$

35,163

   

$

22,439

   

$

76,675

   

$

71,378

 

(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 a $2.2 million charge recorded in connection with the modification of the option to purchase the remaining 8% equity interest in Vital River.

(3) These adjustments are related to the evaluation and integration of acquisitions, which primarily include transaction, third-party integration, and certain compensation costs, and fair value adjustments associated with contingent consideration.

(4) This amount relates to third-party costs, net of insurance reimbursements, associated with the remediation of the unauthorized access into the Company's information systems which was detected in March 2019.

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   Nine Months Ended
    September 28, 2019   September 29, 2018   September 28, 2019   September 29, 2018
                         
Net income attributable to common shareholders  

$

72,810

   

$

60,368

   

$

171,671

   

$

166,708

 
Less: Income from discontinued operations, net of income taxes                

1,506

 
Net income from continuing operations attributable to common shareholders    

72,810

     

60,368

     

171,671

     

165,202

 
Add back:                        
Non-GAAP adjustments to operating income (Refer to Schedule 4)    

36,816

     

25,839

     

107,165

     

73,771

 
Write-off of deferred financing costs and fees related to debt refinancing                

5,060

 
Venture capital (gains) losses    

598

     

(5,376

)

   

(5,724

)

   

(22,760

)

Tax effect of non-GAAP adjustments:                        
Tax effect from U.S. Tax Reform (2)        

(2,800

)

       

(2,800

)

Tax effect from divestiture of CDMO business        

(1,000

)

       

(1,000

)

Non-cash tax benefit related to international financing structure (3)    

(20,368

)

       

(20,368

)

   
Tax effect of the remaining non-GAAP adjustments    

(6,073

)

   

(5,476

)

   

(18,443

)

   

(11,822

)

Net income from continuing operations attributable to common shareholders, excluding non-GAAP adjustments  

$

83,783

   

$

71,555

   

$

234,301

   

$

205,651

 
                         
Weighted average shares outstanding - Basic    

48,818

     

48,310

     

48,682

     

48,098

 
Effect of dilutive securities:                        
Stock options, restricted stock units, performance share units and restricted stock    

897

     

1,016

     

945

     

1,020

 
Weighted average shares outstanding - Diluted    

49,715

     

49,326

     

49,627

     

49,118

 
                         
Earnings per share from continuing operations attributable to common shareholders                        
Basic  

$

1.49

   

$

1.25

   

$

3.53

   

$

3.43

 
Diluted  

$

1.46

   

$

1.22

   

$

3.46

   

$

3.36

 
                         
Basic, excluding non-GAAP adjustments  

$

1.72

   

$

1.48

   

$

4.81

   

$

4.28

 
Diluted, excluding non-GAAP adjustments  

$

1.69

   

$

1.45

   

$

4.72

   

$

4.19

 

(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 adjustment is related to the refinement of one-time charges associated with the enactment of U.S. Tax Reform related to the transition tax on unrepatriated earnings (also known as the toll tax), and the revaluation of U.S. federal net deferred tax liabilities.

(3)This adjustment 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 September 28, 2019   Total CRL   RMS Segment   DSA Segment   MS Segment
                 
Revenue growth, reported  

14.1

%

 

4.5

%

 

19.3

%

 

8.6

%

Decrease (increase) due to foreign exchange  

1.3

%

 

1.3

%

 

1.1

%

 

2.2

%

Contribution from acquisitions (2)  

(7.5

)%

 

%

 

(12.5

)%

 

(0.2

)%

Non-GAAP revenue growth, organic (3)  

7.9

%

 

5.8

%

 

7.9

%

 

10.6

%

                 
Nine Months Ended September 28, 2019   Total CRL   RMS Segment   DSA Segment   MS Segment
                 
Revenue growth, reported  

16.0

%

 

3.7

%

 

23.1

%

 

9.5

%

Decrease (increase) due to foreign exchange  

1.9

%

 

2.3

%

 

1.4

%

 

3.1

%

Contribution from acquisitions (2)  

(8.9

)%

 

%

 

(15.4

)%

 

(0.2

)%

Non-GAAP revenue growth, organic (3)  

9.0

%

 

6.0

%

 

9.1

%

 

12.4

%

(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)The contribution from acquisitions reflects only completed acquisitions. Manufacturing Support includes an immaterial acquisition of an Australian Microbial Solutions business.

(3)Organic revenue growth is defined as reported revenue growth adjusted for acquisitions and foreign exchange.

View source version on businesswire.com: https://www.businesswire.com/news/home/20191106005189/en/

Contacts

Investor Contacts:
Todd Spencer
Corporate Vice President, Investor Relations
781.222.6455
todd.spencer@crl.com

Media Contact:
Amy Cianciaruso
Corporate Vice President,
Public Relations
781.222.6168
amy.cianciaruso@crl.com

 

Source: Charles River Laboratories International, Inc.

MORE ON THIS TOPIC