Charles River Laboratories International, Inc. (NYSE: CRL) today
reported its results for the fourth-quarter and full-year 2013 and
provided guidance for 2014. For the quarter, net sales from continuing
operations were $289.2 million, an increase of 3.2% from $280.1 million
in the fourth quarter of 2012. Foreign currency translation reduced
sales by 0.5%. Sales growth was driven primarily by the Preclinical
Services (PCS) segment.
On a GAAP basis, net income from continuing operations for the fourth
quarter of 2013 was $19.5 million, or $0.40 per diluted share, compared
to $22.7 million, or $0.47 per diluted share, for the fourth quarter of
2012.
On a non-GAAP basis, net income from continuing operations was $35.1
million for the fourth quarter of 2013, an increase of 13.1% from $31.0
million for the same period in 2012. Fourth-quarter diluted earnings per
share on a non-GAAP basis were $0.73, an increase of 14.1% compared to
$0.64 per share in the fourth quarter of 2012. The primary driver of
this increase was higher sales and operating income in the PCS segment.
James C. Foster, Chairman, President and Chief Executive Officer, said,
“Over the past several years, we focused on targeted initiatives that
were designed to position Charles River as the preferred provider for
early-stage drug development: Broadening our unique portfolio, enhancing
our scientific expertise, providing outstanding client service, and
driving operating efficiencies. The benefit of these initiatives, and
our willingness to structure strategic partnerships designed to meet the
individual needs of our clients, is enabling us to win market share and
drive sales and earnings growth.
We view 2014 as a year of continuing progress, with sales growth in a
range of 3% to 5%, operating margin improvement, and non-GAAP earnings
per share in a range of $3.00 to $3.10.”
Fourth-Quarter Segment Results
Research Models and Services (RMS)
Net sales for the RMS segment were $172.3 million in the fourth quarter
of 2013, an increase of 0.2% from $171.8 million in the fourth quarter
of 2012. Excluding foreign exchange, which reduced reported sales by
0.8%, RMS sales increased by 1.0%. Higher sales were driven primarily by
the Vital River acquisition and growth in the Endotoxin and Microbial
Detection (EMD) business, partially offset by lower legacy sales of
research models.
In the fourth quarter of 2013, the RMS segment’s GAAP operating margin
was 21.0% compared to 25.6% for the fourth quarter of 2012. On a
non-GAAP basis, the operating margin decreased slightly to 27.1% from
27.3% in the fourth quarter of 2012. The non-GAAP operating margin
reflected lower sales and profitability for legacy research models,
partially offset by sales and margin improvement in the EMD business and
a strong performance by Vital River.
Preclinical Services (PCS)
Fourth-quarter 2013 net sales from continuing operations for the PCS
segment were $117.0 million, an increase of 8.0% from $108.3 million in
the fourth quarter of 2012. Foreign currency translation reduced
reported sales by 0.2%. PCS sales growth was led by robust demand from
mid-tier biotechnology clients, as well as continued growth in the
Company’s global key accounts, which include the world’s leading
biopharmaceutical companies.
In the fourth quarter of 2013, the PCS segment’s GAAP operating margin
decreased to 5.5% from 8.0% in the fourth quarter of 2012. On a non-GAAP
basis, the operating margin increased to 15.3% from 12.1% in the fourth
quarter of 2012. The non-GAAP operating margin improvement was due
primarily to increased study volume, favorable study mix and improved
operating efficiency. In addition, the PCS non-GAAP operating margin
benefited from a 2013 tax law change in the United Kingdom that resulted
in reclassification of research and development tax credits to segment
operating income. This benefitted the non-GAAP operating margin by
approximately 90 basis points in the fourth quarter of 2013.
Stock Repurchase Update
During the fourth quarter of 2013, the Company repurchased approximately
1.5 million shares for $77.2 million. As of December 28, 2013, Charles
River had $139.1 million remaining on its $1.0 billion stock repurchase
authorization.
Full-Year Results
For 2013, net sales from continuing operations increased by 3.2% to
$1.17 billion from $1.13 billion in 2012. Foreign currency translation
reduced reported sales by 0.8%.
On a GAAP basis, net income from continuing operations for 2013 was
$105.4 million, or $2.15 per diluted share, compared to $102.1 million,
or $2.10 per diluted share, in 2012.
On a non-GAAP basis, net income from continuing operations for 2013 was
$142.3 million, or $2.93 per diluted share, compared to $132.5 million,
or $2.74 per diluted share, in 2012.
Research Models and Services (RMS)
For 2013, RMS net sales were $707.1 million, an increase of 1.7% from
$695.1 million in 2012. Foreign currency translation reduced reported
sales by 1.2%. On a GAAP basis, the RMS segment operating margin was
25.6% in 2013, compared to 29.1% in 2012. On a non-GAAP basis, the
operating margin was 29.5% in 2013, compared to 30.7% in 2012.
Preclinical Services (PCS)
For 2013, PCS net sales were $458.4 million, an increase of 5.5% from
$434.4 million in 2012. Foreign currency translation reduced reported
sales by 0.4%. On a GAAP basis, the PCS segment operating margin was
9.6% in 2013, compared to 8.0% in 2012. On a non-GAAP basis, the
operating margin was 14.2% in 2013, compared to 11.8% in 2012. The
non-GAAP operating margin improvement was due primarily to increased
study volume, favorable study mix and improved operating efficiency. In
addition, tax-related items contributed approximately 120 basis points
to the PCS non-GAAP operating margin in 2013; including a multi-year
Canadian tax settlement, a real estate tax abatement in Scotland, and
the tax law change in the United Kingdom.
2014 Guidance
The Company is providing the following financial guidance for 2014. This
guidance assumes that net sales growth for both the RMS and PCS segments
will be within the consolidated range in 2014. Based on current rates,
foreign currency translation is expected to provide only a small benefit
to reported net sales. Earnings per share in 2014 are expected to
benefit from higher sales and enhanced efficiency initiatives.
|
|
|
|
|
|
2014 GUIDANCE (from continuing operations)
|
|
|
|
|
|
Net sales growth, reported
|
|
|
|
|
3.0% – 5.0%
|
Impact of foreign exchange
|
|
|
|
|
N/M
|
Net sales growth, constant currency
|
|
|
|
|
3.0% - 5.0%
|
GAAP EPS estimate
|
|
|
|
|
$2.68 - $2.78
|
Amortization of intangible assets
|
|
|
|
|
$0.22
|
Operating losses (1)
|
|
|
|
|
$0.04
|
Charges related to global efficiency initiative (2)
|
|
|
|
|
$0.05-$0.07
|
Non-GAAP EPS estimate
|
|
|
|
|
$3.00 - $3.10
|
(1) These costs relate primarily to the Company’s PCS facility in
Massachusetts.
(2) These charges are related to the consolidation
of a research model production operation in North America. Other
projects in support of the global efficiency initiative are expected in
2014, but at this time, no specific decisions have been made.
Accordingly, our current guidance does not include a quantification of
potential future charges.
Webcast
Charles River Laboratories has scheduled a live webcast on Wednesday,
February 12, at 8:30 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 non-GAAP financial measures to
comparable GAAP financial measures on the website.
Non-GAAP Reconciliations/Discontinued Operations
The Company reports non-GAAP results in this press release, which
exclude certain 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 acquisitions; charges, gains and
losses attributable to businesses or properties we plan to close,
consolidate or divest; severance costs associated with our efficiency
initiatives; accelerated depreciation charges related to the
consolidation of research model production operations in California;
costs and adjustments related to our ongoing investigation of inaccurate
billing with respect to certain government contracts; the write-off of
large model inventory held at a vendor; and the additional interest
recorded as a result of the adoption in 2009 of an accounting standard
related to our convertible debt accounting which increased interest and
depreciation expense. We exclude these items from the non-GAAP financial
measures because they are outside our normal operations. This press
release also refers to our sales in both a GAAP and non-GAAP (constant
currency) basis. There are limitations in using non-GAAP financial
measures, as they are not prepared 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 in certain cases, the evaluation of such
acquisitions, 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, such as business acquisitions, happen
infrequently and the underlying costs associated with such activities do
not recur on a regular basis. Presenting sales on a constant currency
basis allows investors to measure our sales growth exclusive of 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 prepared 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,” “will,” “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
our projected future financial performance including sales, operating
margins, earnings per share, and the expected impact of foreign exchange
rates; the future demand for drug discovery and development products and
services, including our expectations for future revenue trends; the
development and performance of our services and products, including the
impact this can have on our clients’ drug development models; market and
industry conditions including the outsourcing of these 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, including with respect to our ongoing investigation of
inaccurate billing with respect to certain government contracts; and
Charles River’s future performance as delineated in our forward-looking
guidance, and particularly our expectations with respect to sales, 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; 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 sales; special interest groups;
contaminations; industry trends; new displacement technologies; USDA and
FDA regulations; changes in law; 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 27, 2013, 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
Accelerating Drug Development. Exactly. 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.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
(dollars in thousands, except for per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
$
|
289,228
|
|
|
$
|
280,140
|
|
|
|
$
|
1,165,528
|
|
|
$
|
1,129,530
|
|
Cost of products sold and services provided
|
|
|
201,033
|
|
|
|
189,115
|
|
|
|
|
770,626
|
|
|
|
737,449
|
|
Gross margin
|
|
|
88,195
|
|
|
|
91,025
|
|
|
|
|
394,902
|
|
|
|
392,081
|
|
Selling, general and administrative
|
|
|
58,674
|
|
|
|
51,324
|
|
|
|
|
225,695
|
|
|
|
208,248
|
|
Amortization of intangibles
|
|
|
4,914
|
|
|
|
4,632
|
|
|
|
|
17,806
|
|
|
|
18,068
|
|
Operating income
|
|
|
24,607
|
|
|
|
35,069
|
|
|
|
|
151,401
|
|
|
|
165,765
|
|
Interest income (expense)
|
|
|
(2,572
|
)
|
|
|
(8,180
|
)
|
|
|
|
(20,239
|
)
|
|
|
(32,753
|
)
|
Other income (expense)
|
|
|
1,071
|
|
|
|
(684
|
)
|
|
|
|
7,165
|
|
|
|
(3,266
|
)
|
Income from continuing operations before income taxes
|
|
|
23,106
|
|
|
|
26,205
|
|
|
|
|
138,327
|
|
|
|
129,746
|
|
Provision for income taxes
|
|
|
3,580
|
|
|
|
3,488
|
|
|
|
|
32,911
|
|
|
|
27,628
|
|
Income from continuing operations, net of tax
|
|
|
19,526
|
|
|
|
22,717
|
|
|
|
|
105,416
|
|
|
|
102,118
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(82
|
)
|
|
|
(4,189
|
)
|
|
|
|
(1,265
|
)
|
|
|
(4,252
|
)
|
Net income
|
|
|
19,444
|
|
|
|
18,528
|
|
|
|
|
104,151
|
|
|
|
97,866
|
|
Net loss (income) from noncontrolling interests
|
|
|
(345
|
)
|
|
|
(112
|
)
|
|
|
|
(1,323
|
)
|
|
|
(571
|
)
|
Net income attributable to common shareowners
|
|
$
|
19,099
|
|
|
$
|
18,416
|
|
|
|
$
|
102,828
|
|
|
$
|
97,295
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.41
|
|
|
$
|
0.48
|
|
|
|
$
|
2.18
|
|
|
$
|
2.12
|
|
Discontinued operations
|
|
$
|
-
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.09
|
)
|
Net
|
|
$
|
0.41
|
|
|
$
|
0.39
|
|
|
|
$
|
2.15
|
|
|
$
|
2.03
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.40
|
|
|
$
|
0.47
|
|
|
|
$
|
2.15
|
|
|
$
|
2.10
|
|
Discontinued operations
|
|
$
|
-
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.09
|
)
|
Net
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
|
$
|
2.12
|
|
|
$
|
2.01
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
47,150,688
|
|
|
|
47,562,614
|
|
|
|
|
47,740,167
|
|
|
|
47,912,135
|
|
Diluted
|
|
|
48,134,992
|
|
|
|
48,257,197
|
|
|
|
|
48,489,322
|
|
|
|
48,406,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 28, 2013
|
|
|
December 29, 2012
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
155,927
|
|
|
$
|
109,685
|
Trade receivables, net
|
|
|
220,630
|
|
|
|
203,001
|
Inventories
|
|
|
89,396
|
|
|
|
88,470
|
Other current assets
|
|
|
85,847
|
|
|
|
83,601
|
Current assets of discontinued businesses
|
|
|
750
|
|
|
|
495
|
Total current assets
|
|
|
552,550
|
|
|
|
485,252
|
Property, plant and equipment, net
|
|
|
676,182
|
|
|
|
717,020
|
Goodwill, net
|
|
|
230,701
|
|
|
|
208,609
|
Other intangibles, net
|
|
|
84,537
|
|
|
|
84,922
|
Deferred tax asset
|
|
|
35,536
|
|
|
|
38,554
|
Other assets
|
|
|
61,964
|
|
|
|
48,659
|
Long-term assets of discontinued businesses
|
|
|
3,151
|
|
|
|
3,328
|
Total assets
|
|
$
|
1,644,621
|
|
|
$
|
1,586,344
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Current portion of long-term debt & capital leases
|
|
$
|
21,437
|
|
|
$
|
139,384
|
Accounts payable
|
|
|
31,770
|
|
|
|
31,218
|
Accrued compensation
|
|
|
58,461
|
|
|
|
46,951
|
Deferred revenue
|
|
|
54,177
|
|
|
|
56,422
|
Accrued liabilities
|
|
|
56,711
|
|
|
|
45,208
|
Other current liabilities
|
|
|
22,547
|
|
|
|
21,262
|
Current liabilities of discontinued businesses
|
|
|
1,931
|
|
|
|
1,802
|
Total current liabilities
|
|
|
247,034
|
|
|
|
342,247
|
Long-term debt & capital leases
|
|
|
642,352
|
|
|
|
527,136
|
Other long-term liabilities
|
|
|
82,497
|
|
|
|
104,966
|
Long-term liabilities of discontinued businesses
|
|
|
8,080
|
|
|
|
8,795
|
Total liabilities
|
|
|
979,963
|
|
|
|
983,144
|
Non-controlling interests
|
|
|
23,674
|
|
|
|
2,395
|
Total equity
|
|
|
640,984
|
|
|
|
600,805
|
Total liabilities and equity
|
|
$
|
1,644,621
|
|
|
$
|
1,586,344
|
|
|
|
|
|
|
|
|
|
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
|
SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
December 28, 2013
|
|
December 29, 2012
|
Research Models and Services
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
172,259
|
|
|
$
|
171,836
|
|
|
|
$
|
707,126
|
|
|
$
|
695,083
|
|
|
Gross margin
|
|
|
62,892
|
|
|
|
65,386
|
|
|
|
|
284,808
|
|
|
|
289,750
|
|
|
Gross margin as a % of net sales
|
|
|
36.5
|
%
|
|
|
38.1
|
%
|
|
|
|
40.3
|
%
|
|
|
41.7
|
%
|
|
Operating income
|
|
|
36,128
|
|
|
|
43,964
|
|
|
|
|
181,321
|
|
|
|
202,362
|
|
|
Operating income as a % of net sales
|
|
|
21.0
|
%
|
|
|
25.6
|
%
|
|
|
|
25.6
|
%
|
|
|
29.1
|
%
|
|
Depreciation and amortization
|
|
|
17,444
|
|
|
|
9,844
|
|
|
|
|
54,822
|
|
|
|
37,541
|
|
|
Capital expenditures
|
|
|
7,920
|
|
|
|
8,964
|
|
|
|
|
24,384
|
|
|
|
36,856
|
|
|
|
|
|
|
|
|
|
|
|
|
Preclinical Services
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
116,969
|
|
|
$
|
108,304
|
|
|
|
$
|
458,402
|
|
|
$
|
434,447
|
|
|
Gross margin
|
|
|
25,302
|
|
|
|
25,638
|
|
|
|
|
110,093
|
|
|
|
102,331
|
|
|
Gross margin as a % of net sales
|
|
|
21.6
|
%
|
|
|
23.7
|
%
|
|
|
|
24.0
|
%
|
|
|
23.6
|
%
|
|
Operating income
|
|
|
6,425
|
|
|
|
8,670
|
|
|
|
|
44,056
|
|
|
|
34,628
|
|
|
Operating income as a % of net sales
|
|
|
5.5
|
%
|
|
|
8.0
|
%
|
|
|
|
9.6
|
%
|
|
|
8.0
|
%
|
|
Depreciation and amortization
|
|
|
11,857
|
|
|
|
10,814
|
|
|
|
|
41,814
|
|
|
|
43,734
|
|
|
Capital expenditures
|
|
|
5,915
|
|
|
|
4,775
|
|
|
|
|
14,770
|
|
|
|
10,678
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated Corporate Overhead
|
|
$
|
(17,946
|
)
|
|
$
|
(17,565
|
)
|
|
|
$
|
(73,976
|
)
|
|
$
|
(71,225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
289,228
|
|
|
$
|
280,140
|
|
|
|
$
|
1,165,528
|
|
|
$
|
1,129,530
|
|
|
Gross margin
|
|
|
88,194
|
|
|
|
91,024
|
|
|
|
|
394,901
|
|
|
|
392,081
|
|
|
Gross margin as a % of net sales
|
|
|
30.5
|
%
|
|
|
32.5
|
%
|
|
|
|
33.9
|
%
|
|
|
34.7
|
%
|
|
Operating income
|
|
|
24,607
|
|
|
|
35,069
|
|
|
|
|
151,401
|
|
|
|
165,765
|
|
|
Operating income as a % of net sales
|
|
|
8.5
|
%
|
|
|
12.5
|
%
|
|
|
|
13.0
|
%
|
|
|
14.7
|
%
|
|
Depreciation and amortization
|
|
|
29,301
|
|
|
|
20,658
|
|
|
|
|
96,636
|
|
|
|
81,275
|
|
|
Capital expenditures
|
|
|
13,835
|
|
|
|
13,739
|
|
|
|
|
39,154
|
|
|
|
47,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
|
RECONCILIATION OF GAAP TO NON-GAAP
|
SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED) (1)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
December 28, 2013
|
|
December 29, 2012
|
Research Models and Services
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
172,259
|
|
|
$
|
171,836
|
|
|
|
$
|
707,126
|
|
|
$
|
695,083
|
|
Add back government billing adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
1,495
|
|
|
|
-
|
|
Non-GAAP net sales
|
|
$
|
172,259
|
|
|
$
|
171,836
|
|
|
|
$
|
708,621
|
|
|
$
|
695,083
|
|
Operating income
|
|
|
36,128
|
|
|
|
43,964
|
|
|
|
|
181,321
|
|
|
|
202,362
|
|
Operating income as a % of net sales
|
|
|
21.0
|
%
|
|
|
25.6
|
%
|
|
|
|
25.6
|
%
|
|
|
29.1
|
%
|
Add back:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets related to acquisitions
|
|
|
2,660
|
|
|
|
1,870
|
|
|
|
|
8,824
|
|
|
|
6,412
|
|
Severance related to cost-savings actions
|
|
|
1,244
|
|
|
|
138
|
|
|
|
|
2,054
|
|
|
|
1,072
|
|
Government billing adjustment and related expenses
|
|
|
226
|
|
|
|
-
|
|
|
|
|
2,402
|
|
|
|
-
|
|
Impairment and other items (2)
|
|
|
6,445
|
|
|
|
883
|
|
|
|
|
13,683
|
|
|
|
3,810
|
|
Operating losses (3)
|
|
|
15
|
|
|
|
-
|
|
|
|
|
270
|
|
|
|
-
|
|
Operating income, excluding specified items (Non-GAAP)
|
|
$
|
46,718
|
|
|
$
|
46,855
|
|
|
|
$
|
208,554
|
|
|
$
|
213,656
|
|
Non-GAAP operating income as a % of net sales
|
|
|
27.1
|
%
|
|
|
27.3
|
%
|
|
|
|
29.5
|
%
|
|
|
30.7
|
%
|
|
|
|
|
|
|
|
|
|
|
Preclinical Services
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
116,969
|
|
|
$
|
108,304
|
|
|
|
$
|
458,402
|
|
|
$
|
434,447
|
|
Operating income
|
|
|
6,425
|
|
|
|
8,670
|
|
|
|
|
44,056
|
|
|
|
34,628
|
|
Operating income as a % of net sales
|
|
|
5.5
|
%
|
|
|
8.0
|
%
|
|
|
|
9.6
|
%
|
|
|
8.0
|
%
|
Add back:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets related to acquisitions
|
|
|
2,255
|
|
|
|
2,763
|
|
|
|
|
8,982
|
|
|
|
11,655
|
|
Severance related to cost-savings actions
|
|
|
917
|
|
|
|
560
|
|
|
|
|
1,164
|
|
|
|
1,508
|
|
Impairment and other items (2)
|
|
|
7,698
|
|
|
|
199
|
|
|
|
|
7,698
|
|
|
|
(34
|
)
|
Operating losses (3)
|
|
|
628
|
|
|
|
941
|
|
|
|
|
3,101
|
|
|
|
3,641
|
|
Operating income, excluding specified items (Non-GAAP)
|
|
$
|
17,923
|
|
|
$
|
13,133
|
|
|
|
$
|
65,001
|
|
|
$
|
51,398
|
|
Non-GAAP operating income as a % of net sales
|
|
|
15.3
|
%
|
|
|
12.1
|
%
|
|
|
|
14.2
|
%
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|
Unallocated Corporate Overhead
|
|
$
|
(17,946
|
)
|
|
$
|
(17,565
|
)
|
|
|
$
|
(73,976
|
)
|
|
$
|
(71,225
|
)
|
Add back:
|
|
|
|
|
|
|
|
|
|
Costs associated with the evaluation of acquisitions
|
|
|
766
|
|
|
|
2,140
|
|
|
|
|
1,752
|
|
|
|
3,774
|
|
Convertible debt accounting
|
|
|
-
|
|
|
|
53
|
|
|
|
|
107
|
|
|
|
213
|
|
Unallocated corp. costs, excluding specified items (Non-GAAP)
|
|
$
|
(17,180
|
)
|
|
$
|
(15,372
|
)
|
|
|
$
|
(72,117
|
)
|
|
$
|
(67,238
|
)
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
289,228
|
|
|
$
|
280,140
|
|
|
|
$
|
1,165,528
|
|
|
$
|
1,129,530
|
|
Add back government billing adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
1,495
|
|
|
|
-
|
|
Non-GAAP net sales
|
|
$
|
289,228
|
|
|
$
|
280,140
|
|
|
|
$
|
1,167,023
|
|
|
$
|
1,129,530
|
|
Operating income
|
|
|
24,607
|
|
|
|
35,069
|
|
|
|
|
151,401
|
|
|
|
165,765
|
|
Operating income as a % of net sales
|
|
|
8.5
|
%
|
|
|
12.5
|
%
|
|
|
|
13.0
|
%
|
|
|
14.7
|
%
|
Add back:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets related to acquisitions
|
|
|
4,915
|
|
|
|
4,633
|
|
|
|
|
17,806
|
|
|
|
18,067
|
|
Severance related to cost-savings actions
|
|
|
2,161
|
|
|
|
698
|
|
|
|
|
3,218
|
|
|
|
2,580
|
|
Government billing adjustment and related expenses
|
|
|
226
|
|
|
|
-
|
|
|
|
|
2,402
|
|
|
|
-
|
|
Impairment and other items (2)
|
|
|
14,143
|
|
|
|
1,082
|
|
|
|
|
21,381
|
|
|
|
3,776
|
|
Operating losses (3)
|
|
|
643
|
|
|
|
941
|
|
|
|
|
3,371
|
|
|
|
3,641
|
|
Costs associated with the evaluation of acquisitions
|
|
|
766
|
|
|
|
2,140
|
|
|
|
|
1,752
|
|
|
|
3,774
|
|
Convertible debt accounting
|
|
|
-
|
|
|
|
53
|
|
|
|
|
107
|
|
|
|
213
|
|
Operating income, excluding specified items (Non-GAAP)
|
|
$
|
47,461
|
|
|
$
|
44,616
|
|
|
|
$
|
201,438
|
|
|
$
|
197,816
|
|
Non-GAAP operating income as a % of net sales
|
|
|
16.4
|
%
|
|
|
15.9
|
%
|
|
|
|
17.3
|
%
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
(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 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 GAAP. The Company intends to continue to
assess the potential value of reporting non-GAAP results consistent with
applicable rules, regulations and guidance.
(2) For the year ended December 28, 2013, impairment and other
items includes: (i) accelerated depreciation of $13.5 million and $1.9
million related to the consolidation of research model production
operations in California and our BPS operations, respectively; (ii) an
impairment charge of $3.8 million related to our PCS Massachusetts
facility; (iii) an adjustment to prior-period accrued compensated
absences of $1.6 million; and (iv) $0.6 million for the impairment of
assets at certain European facilities. For the year ended December 29,
2012, impairment and other items includes: (i) an impairment charge of
$3.5 million for long-lived assets at certain RMS Europe facilities;
(ii) $0.6 million for the gain on the sale of land at an RMS facility;
and (iii) $0.9 million for the write-off of large model inventory held
at a vendor.
(3) Includes operating losses related primarily to the Company's
PCS-Massachusetts facility.
|
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
|
RECONCILIATION OF GAAP EARNINGS TO NON-GAAP EARNINGS (1)
|
(dollars in thousands, except for per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders
|
|
$
|
19,099
|
|
|
$
|
18,416
|
|
|
|
$
|
102,828
|
|
|
$
|
97,295
|
|
Less: Discontinued operations
|
|
|
82
|
|
|
|
4,189
|
|
|
|
|
1,265
|
|
|
|
4,252
|
|
Net income from continuing operations
|
|
|
19,181
|
|
|
|
22,605
|
|
|
|
|
104,093
|
|
|
|
101,547
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets related to acquisitions
|
|
|
4,915
|
|
|
|
4,633
|
|
|
|
|
17,806
|
|
|
|
18,067
|
|
Severance related to cost-savings actions
|
|
|
2,161
|
|
|
|
698
|
|
|
|
|
3,218
|
|
|
|
2,580
|
|
Impairment and other items (2)
|
|
|
14,143
|
|
|
|
1,075
|
|
|
|
|
21,381
|
|
|
|
3,963
|
|
Operating losses (3)
|
|
|
643
|
|
|
|
694
|
|
|
|
|
3,371
|
|
|
|
3,738
|
|
Costs associated with the evaluation of acquisitions
|
|
|
766
|
|
|
|
2,140
|
|
|
|
|
1,752
|
|
|
|
3,774
|
|
Government billing adjustment and related expenses
|
|
|
226
|
|
|
|
-
|
|
|
|
|
2,402
|
|
|
|
-
|
|
Writeoff of deferred financing costs and fees related to debt
refinancing
|
|
|
-
|
|
|
|
-
|
|
|
|
|
645
|
|
|
|
-
|
|
Loss on sale of auction rate securities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
712
|
|
Convertible debt accounting, net (4)
|
|
|
-
|
|
|
|
3,813
|
|
|
|
|
6,710
|
|
|
|
14,741
|
|
Tax effect of items above
|
|
|
(6,919
|
)
|
|
|
(4,618
|
)
|
|
|
|
(19,126
|
)
|
|
|
(16,604
|
)
|
Net income, excluding specified charges (Non-GAAP)
|
|
$
|
35,116
|
|
|
$
|
31,040
|
|
|
|
$
|
142,252
|
|
|
$
|
132,518
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - Basic
|
|
|
47,150,688
|
|
|
|
47,562,614
|
|
|
|
|
47,740,167
|
|
|
|
47,912,135
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
Stock options and contingently issued restricted stock
|
|
|
984,304
|
|
|
|
694,583
|
|
|
|
|
749,155
|
|
|
|
494,185
|
|
Weighted average shares outstanding - Diluted
|
|
|
48,134,992
|
|
|
|
48,257,197
|
|
|
|
|
48,489,322
|
|
|
|
48,406,320
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.41
|
|
|
$
|
0.39
|
|
|
|
$
|
2.15
|
|
|
$
|
2.03
|
|
Diluted earnings per share
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
|
$
|
2.12
|
|
|
$
|
2.01
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share, excluding specified charges (Non-GAAP)
|
|
$
|
0.74
|
|
|
$
|
0.65
|
|
|
|
$
|
2.98
|
|
|
$
|
2.77
|
|
Diluted earnings per share, excluding specified charges (Non-GAAP)
|
|
$
|
0.73
|
|
|
$
|
0.64
|
|
|
|
$
|
2.93
|
|
|
$
|
2.74
|
|
|
|
|
|
|
|
|
|
|
|
(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 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 GAAP. The Company intends to continue to
assess the potential value of reporting non-GAAP results consistent with
applicable rules, regulations and guidance.
(2) For the year ended December 28, 2013, impairment and other
items includes: (i) accelerated depreciation of $13.5 million and $1.9
million related to the consolidation of research model production
operations in California and our BPS operations, respectively; (ii) an
impairment charge of $3.8 million related to our PCS Massachusetts
facility; (iii) an adjustment to prior-period accrued compensated
absences of $1.6 million; and (iv) $0.6 million for the impairment of
assets at certain European facilities. For the year ended December 29,
2012, impairment and other items includes: (i) an impairment charge of
$3.5 million for long-lived assets at certain RMS Europe facilities;
(ii) $0.6 million for the gain on the sale of land at an RMS facility;
and (iii) $0.9 million for the write-off of large model inventory held
at a vendor.
(3) Includes operating losses related primarily to the Company's
PCS-Massachusetts facility.
(4) The year ended December 28, 2013 includes the impact of
convertible debt accounting adopted at the beginning of 2009, which
increased interest expense by $6,603 and depreciation expense by $107,
respectively. The three and twelve months ended December 29, 2012
include increased interest expense of $3,760 and $14,528 and increased
depreciation expense of $53 and $213, respectively.
|
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
|
RECONCILIATION OF GAAP TO NON-GAAP NET SALES GROWTH
(YEAR-OVER-YEAR)
|
EXCLUDING THE IMPACT OF FOREIGN EXCHANGE AND GOVERNMENT BILLING
ADJUSTMENT
|
For the Three and Twelve Months Ended December 28, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 28, 2013:
|
|
Total CRL
|
|
RMS Segment
|
|
PCS Segment
|
|
|
|
|
|
|
|
Net sales growth, reported
|
|
3.2
|
%
|
|
0.2
|
%
|
|
8.0
|
%
|
Impact of foreign exchange
|
|
(0.5
|
%)
|
|
(0.8
|
%)
|
|
(0.2
|
%)
|
Non-GAAP net sales growth, constant currency
|
|
3.7
|
%
|
|
1.0
|
%
|
|
8.2
|
%
|
|
|
|
|
|
|
|
For the twelve months ended December 28, 2013:
|
|
Total CRL
|
|
RMS Segment
|
|
PCS Segment
|
|
|
|
|
|
|
|
Net sales growth, reported
|
|
3.2
|
%
|
|
1.7
|
%
|
|
5.5
|
%
|
Impact of foreign exchange
|
|
(0.8
|
%)
|
|
(1.2
|
%)
|
|
(0.4
|
%)
|
Impact of government billing adjustment
|
|
(0.2
|
%)
|
|
(0.2
|
%)
|
|
0.0
|
%
|
Non-GAAP net sales growth, constant currency
|
|
4.2
|
%
|
|
3.1
|
%
|
|
5.9
|
%
|
|
|
|
|
|
|
|
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 one-time charges, 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 GAAP. The Company intends to
continue to assess the potential value of reporting non-GAAP results
consistent with applicable rules and regulations.
Copyright Business Wire 2014