Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Charles River Laboratories Announces First-Quarter 2025 Results

CRL

– First-Quarter Revenue of $984.2 Million –

– First-Quarter GAAP Earnings per Share of $0.50 and Non-GAAP Earnings per Share of $2.34 –

– Increases 2025 Guidance –

– Repurchased $350 Million of Common Stock in First Quarter of 2025 –

Charles River Laboratories International, Inc. (NYSE: CRL) today reported its results for the first quarter of 2025. For the quarter, revenue was $984.2 million, a decrease of 2.7% from $1,011.6 million in the first quarter of 2024.

The impact of foreign currency translation reduced reported revenue by 0.9%. Excluding this impact, revenue decreased 1.8% on an organic basis driven by declines in all three business segments.

In the first quarter of 2025, the GAAP operating margin decreased to 7.6% from 12.5% in the first quarter of 2024. The GAAP decrease was primarily driven by lower revenue and higher amortization expense related to accelerated amortization of certain CDMO client relationships. On a non-GAAP basis, the first-quarter operating margin increased to 19.1% from 18.5%, driven primarily by the benefit of cost savings resulting from restructuring initiatives, partially offset by lower revenue.

On a GAAP basis, the net income available to common shareholders for the first quarter of 2025 was $25.5 million, or $0.50 per share, a decrease from net earnings of $67.3 million, or $1.30 per diluted share, for the same period in 2024. The GAAP decreases were primarily driven by lower revenue and operating income, including the accelerated amortization of certain CDMO client relationships. The GAAP net income and earnings per share declines were also driven by a loss from certain venture capital and other strategic investments of $0.15 per share in the first quarter of 2025, compared to a gain of $0.08 per share for the same period in 2024.

On a non-GAAP basis, net income was $119.1 million for the first quarter of 2025, an increase of 1.3% from $117.6 million for the same period in 2024. First-quarter diluted earnings per share on a non-GAAP basis were $2.34, an increase of 3.1% from $2.27 per share for the first quarter of 2024. The increases in non-GAAP net income and earnings per share were primarily driven by favorable below-the-line items, including reductions in the tax rate, interest expense, and diluted shares outstanding. The GAAP and non-GAAP net income and earnings per share also included an increase of $3.4 million, or $0.07 per share, in the first quarter of 2025 from the reduction in depreciation expense related to a change in certain estimates of the useful lives of property, plant, and equipment, effective for fiscal year 2025. The impact of this change was included in the Company’s initial 2025 financial guidance provided in February.

James C. Foster, Chair, President and Chief Executive Officer, said, “The first quarter demonstrated continued signs of demand stabilization, highlighted by a notable improvement in DSA booking activity to the highest level in two years. This positive development was tempered by the general undertone of uncertainty in the broader market environment, which has led us to a balanced yet cautious view of the remainder of the year. Taking these factors into account, we are modestly increasing our financial guidance for 2025.”

"Beyond this year, and in light of the evolving regulatory landscape, we believe our long-standing hallmarks of advancing scientific innovation and driving greater efficiency in our clients' drug development programs will continue to lead to a long runway of future growth opportunities,” Mr. Foster concluded.

First-Quarter Segment Results

Research Models and Services (RMS)

Revenue for the RMS segment was $213.1 million in the first quarter of 2025, a decrease of 3.5% from $220.9 million in the first quarter of 2024. The impact of foreign currency translation reduced revenue by 1.0%. Organic revenue decreased by 2.5%, due primarily to the timing of NHP shipments in China and lower revenue for the Cell Solutions business. The decline was partially offset by higher sales of small research models across all geographic areas, principally driven by higher pricing.

In the first quarter of 2025, the RMS segment’s GAAP operating margin increased to 20.5% from 19.5% in the first quarter of 2024. The GAAP operating margin increase was primarily driven by lower costs associated with the Company's restructuring initiatives, including site consolidations costs. On a non-GAAP basis, the operating margin decreased to 27.1% from 27.6%, primarily driven by lower NHP revenue, partially offset by the benefit of cost savings associated with restructuring initiatives.

Discovery and Safety Assessment (DSA)

Revenue for the DSA segment was $592.6 million in the first quarter of 2025, a decrease of 2.1% from $605.5 million in the first quarter of 2024. The impact of foreign currency translation reduced DSA revenue by 0.6% and the divestiture of a small DSA site reduced reported revenue by 0.1%. Organic revenue decreased by 1.4%, driven primarily by lower revenue for discovery services.

In the first quarter of 2025, the DSA segment’s GAAP operating margin decreased to 15.9% from 19.0% in the first quarter of 2024. The GAAP operating margin decline was primarily driven by lower revenue, higher costs associated with the Company's restructuring initiatives, as well as higher third-party legal costs related to U.S. government investigations into the Company's NHP supply chain. On a non-GAAP basis, the operating margin increased to 23.9% from 23.5% in the first quarter of 2024. The non-GAAP operating margin increase was primarily driven by the benefit of cost savings resulting from the Company's restructuring initiatives, partially offset by lower revenue.

Manufacturing Solutions (Manufacturing)

Revenue for the Manufacturing segment was $178.5 million in the first quarter of 2025, a decrease of 3.6% from $185.2 million in the first quarter of 2024. The impact of foreign currency translation reduced Manufacturing revenue by 1.4%. Organic revenue decreased 2.2%, primarily driven by the CDMO and Biologics Testing businesses. This was partially offset by higher revenue in the Microbial Solutions business.

The Manufacturing segment’s GAAP operating margin decreased to (4.8)% from 18.2% in the first quarter of 2024 as a result of lower revenue and higher amortization expense related to accelerated amortization of certain CDMO client relationships. On a non-GAAP basis, the operating margin decreased to 23.1% from 25.3% in the first quarter of 2024, driven primarily by the CDMO business.

Stock Repurchase Update

During the first quarter of 2025, the Company repurchased 2.1 million shares for a total of $350.0 million. Under its $1.0 billion stock repurchase authorization that was approved on August 2, 2024, Charles River has repurchased a total of 2.6 million shares, and had $549.3 million remaining on the program through March 29, 2025.

Increases 2025 Guidance

The Company is increasing its 2025 financial guidance, which was originally provided on February 19, 2025. The outlook is being increased to primarily reflect improved net bookings in the DSA segment during the first quarter, which are expected to result in incremental DSA revenue this year, particularly during the first half.

The Company’s 2025 guidance for revenue and earnings per share is as follows:

2025 GUIDANCE

CURRENT

PRIOR

Revenue growth/(decrease), reported

(5.5)% – (3.5)%

(7.0)% – (4.5)%

Impact of divestitures/(acquisitions), net

N/M

N/M

(Favorable)/unfavorable impact of foreign exchange

~1.0%

1.0% – 1.5%

Revenue growth/(decrease), organic (1)

(4.5)% – (2.5)%

(5.5)% – (3.5)%

GAAP EPS estimate

$4.35 – $4.85

$4.30 - $4.80

Acquisition-related amortization and other acquisition- and integration-related costs (2)

~$3.50

~$3.50

Costs associated with restructuring actions (3)

~$1.00

~$1.00

Certain venture capital and other strategic investment losses/(gains), net (4)

~$0.15

--

Other items (5)

~$0.30

~$0.30

Non-GAAP EPS estimate

$9.30 – $9.80

$9.10 – $9.60

Footnotes to Guidance Table:

(1) Organic revenue growth is defined as reported revenue growth adjusted for completed acquisitions and divestitures, as well as foreign currency translation.

(2) These adjustments include amortization related to intangible assets, inclusive of the acceleration of amortization expense related to certain CDMO client relationships, as well as the purchase accounting step-up on inventory and certain long-term biological assets. In addition, these adjustments include some costs related to the evaluation and integration of acquisitions and divestitures.

(3) These adjustments primarily include site consolidation (including site transition costs), severance, impairment, and other costs related to the Company’s restructuring actions.

(4) Certain venture capital and other strategic investment performance only includes recognized gains or losses on certain investments. The Company does not forecast the future performance of these investments.

(5) These items primarily relate to certain third-party legal costs related to investigations by the U.S. government into the NHP supply chain related to our DSA segment.

Webcast

Charles River has scheduled a live webcast on Wednesday, May 7th, 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

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.

Use of Non-GAAP Financial Measures

This press release contains non-GAAP financial measures, such as non-GAAP earnings per diluted share, non-GAAP operating income, non-GAAP operating margin, and non-GAAP net income. Non-GAAP financial measures exclude, but are not limited to, the amortization of intangible assets and the purchase accounting step-up adjustment on inventory and certain long term biological assets, and other charges and adjustments related to our acquisitions and divestitures, including incremental dividends attributable to Noveprim noncontrolling interest holders; expenses associated with evaluating and integrating acquisitions and divestitures, including advisory fees and certain other transaction-related costs, 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 restructuring initiatives; the write-off of deferred financing costs and fees related to debt financing; investment gains or losses associated with our venture capital and certain other strategic equity investments; certain legal costs in our Microbial Solutions business related to environmental litigation and in our DSA segment related to U.S. government investigations into the NHP supply chain; tax effect of all of the aforementioned matters; and adjustments related to the recognition of deferred tax assets expected to be utilized as a result of changes to the our international financing structure and the revaluation of deferred tax liabilities as a result of foreign tax legislation. This press release also refers to our revenue on both a GAAP and non-GAAP basis: on a non-GAAP basis, we define “organic revenue growth” 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. 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 Charles River’s expectations regarding the availability of Cambodia-sourced NHPs; the impact of the investigations by the U.S. government into the Cambodia NHP supply chain, including but not limited to Charles River’s ability to cooperate fully with the U.S. government; Charles River’s ability to effectively manage any Cambodia NHP supply impact; the projected future financial performance of Charles River and our specific businesses, including our expectations with respect to the impact of NHP supply constraints and our ability to gain market share; earnings per share; operating margin; client demand, particularly the future demand for drug discovery and development products and services, including our expectations for future revenue trends; our expectations with respect to pricing of our products and services; our expectations with respect to future tax rates and the impact of such tax rates on our business; our expectations with respect to the impact of acquisitions and divestitures, including the Noveprim acquisition, on the Company, our service offerings, client perception, strategic relationships, revenue, revenue growth rates, revenue growth drivers, 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 identification of spending trends by our clients and funding available to them; ability to gain market share and capitalize on business opportunities; the impact of our restructuring initiatives, including annualized savings; the impact of our stock repurchase authorization; and Charles River’s future performance, including as delineated in our forward-looking guidance, and particularly our expectations with respect to revenue, the impact of foreign exchange, interest rates, 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: NHP supply constraints and the investigations by the U.S. Department of Justice, including the impact on our projected future financial performance, the timing of the resumption of Cambodia NHP imports into the U.S., our ability to manage supply impact, and potential study delays in our DSA segment attributable to NHP supply constraints; changes and uncertainties in the global economy and financial markets; the ability to successfully integrate businesses we acquire, including Noveprim; 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; 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; disruptions in the global economy caused by geopolitical conflicts; 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 19, 2025, 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 press 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

March 29, 2025

March 30, 2024

Service revenue

$

797,923

$

816,862

Product revenue

186,245

194,698

Total revenue

984,168

1,011,560

Costs and expenses:

Cost of services provided (excluding amortization of intangible assets)

577,428

578,164

Cost of products sold (excluding amortization of intangible assets)

89,008

88,553

Selling, general and administrative

177,799

186,291

Amortization of intangible assets

65,264

32,575

Operating income

74,669

125,977

Other income (expense):

Interest income

1,404

2,202

Interest expense

(27,884

)

(35,001

)

Other income (expense), net

(12,211

)

5,833

Income before income taxes

35,978

99,011

Provision for income taxes

10,100

24,529

Net income

25,878

74,482

Less: Net income attributable to noncontrolling interests

409

1,522

Net income attributable to Charles River Laboratories International, Inc.

$

25,469

$

72,960

Calculation of net income per share attributable to Charles River Laboratories International, Inc. common shareholders

Net income attributable to Charles River Laboratories International, Inc.

$

25,469

$

72,960

Less: Adjustment of redeemable noncontrolling interest

401

Less: Incremental dividends attributed to noncontrolling interest holders

5,230

Net income available to Charles River Laboratories International, Inc. common shareholders

$

25,469

$

67,329

Earnings per common share

Basic

$

0.50

$

1.31

Diluted

$

0.50

$

1.30

Weighted-average number of common shares outstanding:

Basic

50,677

51,437

Diluted

50,853

51,842

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

SCHEDULE 2

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(in thousands, except per share amounts)

March 29, 2025

December 28, 2024

Assets

Current assets:

Cash and cash equivalents

$

229,356

$

194,606

Trade receivables and contract assets, net of allowances for credit losses of $16,258 and $18,301, respectively

756,629

720,915

Inventories

290,156

278,544

Prepaid assets

129,987

103,210

Other current assets

100,230

105,796

Total current assets

1,506,358

1,403,071

Property, plant and equipment, net

1,587,069

1,604,014

Venture capital and strategic equity investments

214,026

218,350

Operating lease right-of-use assets, net

402,908

412,490

Goodwill

2,873,402

2,846,608

Intangible assets, net

655,705

723,400

Deferred tax assets

48,794

42,179

Other assets

294,104

278,233

Total assets

$

7,582,366

$

7,528,345

Liabilities, Redeemable Noncontrolling Interests and Equity

Current liabilities:

Accounts payable

$

149,334

$

140,337

Accrued compensation

197,325

179,418

Deferred revenue

250,462

248,322

Accrued liabilities

242,467

232,010

Other current liabilities

211,467

194,014

Total current liabilities

1,051,055

994,101

Long-term debt, net and finance leases

2,510,754

2,240,205

Operating lease right-of-use liabilities

475,111

483,789

Deferred tax liabilities

107,268

106,960

Other long-term liabilities

196,396

195,212

Total liabilities

4,340,584

4,020,267

Redeemable noncontrolling interests

41,663

41,126

Equity:

Preferred stock, $0.01 par value; 20,000 shares authorized; no shares issued and outstanding

Common stock, $0.01 par value; 120,000 shares authorized; 51,201 shares issued and 49,115 shares outstanding as of March 29, 2025, and 51,141 shares issued and outstanding as of December 28, 2024

512

511

Additional paid-in capital

1,978,052

1,966,237

Retained earnings

1,837,569

1,812,100

Treasury stock, at cost, 2,086 and zero shares, as of March 29, 2025 and December 28, 2024, respectively

(356,551

)

Accumulated other comprehensive loss

(265,246

)

(317,345

)

Total Charles River Laboratories International, Inc. equity

3,194,336

3,461,503

Nonredeemable noncontrolling interest

5,783

5,449

Total equity

3,200,119

3,466,952

Total liabilities, redeemable noncontrolling interests and equity

$

7,582,366

$

7,528,345

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

SCHEDULE 3

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

Three Months Ended

March 29, 2025

March 30, 2024

Cash flows relating to operating activities

Net income

$

25,878

$

74,482

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

120,364

85,357

Long-lived asset impairments

10,576

5,432

Stock-based compensation

13,135

16,738

Deferred income taxes

(19,041

)

(987

)

Write down of inventories

6,762

1,790

(Gain) loss on venture capital and strategic equity investments, net

10,374

(5,880

)

Provision for credit losses

2,007

839

(Gain) loss on divestitures, net

(3,376

)

659

Other, net

3,731

(450

)

Changes in assets and liabilities:

Trade receivables and contract assets, net

(29,353

)

(17,281

)

Inventories

(21,882

)

5,600

Accounts payable

25,251

(8,541

)

Accrued compensation

15,263

(20,945

)

Deferred revenue

(1,213

)

19,957

Customer contract deposits

9,167

6,140

Other assets and liabilities, net

4,054

(33,022

)

Net cash provided by operating activities

171,697

129,888

Cash flows relating to investing activities

Capital expenditures

(59,324

)

(79,144

)

Purchases of investments and contributions to venture capital investments

(5,302

)

(13,867

)

Proceeds from sale of investments

1,602

7,502

Proceeds from sale of businesses and assets, net

17,441

Other, net

104

(283

)

Net cash used in investing activities

(45,479

)

(85,792

)

Cash flows relating to financing activities

Proceeds from long-term debt and revolving credit facility

416,341

300,882

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

(149,394

)

(292,482

)

Proceeds from exercises of stock options

21,505

Purchase of treasury stock

(353,132

)

(9,351

)

Purchases of remaining equity interest of other redeemable noncontrolling interest

(19,140

)

Other, net

(2,208

)

Net cash (used in) provided by financing activities

(105,325

)

18,346

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

5,265

(8,387

)

Net change in cash, cash equivalents, and restricted cash

26,158

54,055

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

205,570

284,480

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

$

231,728

$

338,535

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

SCHEDULE 4

RECONCILIATION OF GAAP TO NON-GAAP

SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED)(1)

(in thousands, except percentages)

Three Months Ended

March 29, 2025

March 30, 2024

Research Models and Services

Revenue

$

213,073

$

220,907

Operating income

43,605

43,149

Operating income as a % of revenue

20.5

%

19.5

%

Add back:

Amortization related to acquisitions (2)

12,687

10,288

Acquisition, integration, and divestiture-related adjustments (3)

14

163

Severance

229

540

Asset impairment

319

5,225

Site consolidation charges

876

1,621

Total non-GAAP adjustments to operating income

$

14,125

$

17,837

Operating income, excluding non-GAAP adjustments

$

57,730

$

60,986

Non-GAAP operating income as a % of revenue

27.1

%

27.6

%

Depreciation and amortization

$

21,761

$

18,123

Capital expenditures

$

7,286

$

20,044

Discovery and Safety Assessment

Revenue

$

592,609

$

605,452

Operating income

93,952

114,839

Operating income as a % of revenue

15.9

%

19.0

%

Add back:

Amortization related to acquisitions (2)

18,171

18,596

Acquisition, integration, and divestiture-related adjustments (3)

1,061

192

Severance

4,979

5,484

Asset impairment

9,786

25

Site consolidation charges

2,777

982

Third-party legal costs and certain related items (4)

10,970

2,191

Total non-GAAP adjustments to operating income

$

47,744

$

27,470

Operating income, excluding non-GAAP adjustments

$

141,696

$

142,309

Non-GAAP operating income as a % of revenue

23.9

%

23.5

%

Depreciation and amortization

$

42,084

$

45,789

Capital expenditures

$

34,521

$

48,959

Manufacturing Solutions

Revenue

$

178,486

$

185,201

Operating income (loss)

(8,620

)

33,681

Operating income (loss) as a % of revenue

(4.8

)%

18.2

%

Add back:

Amortization related to acquisitions (2)

46,077

10,793

Acquisition, integration, and divestiture-related adjustments (3)

699

Severance

2,204

1,523

Asset impairment

201

Site consolidation charges

1,306

100

Total non-GAAP adjustments to operating income

$

49,788

$

13,115

Operating income, excluding non-GAAP adjustments

$

41,168

$

46,796

Non-GAAP operating income as a % of revenue

23.1

%

25.3

%

Depreciation and amortization

$

54,623

$

19,805

Capital expenditures

$

17,279

$

8,862

Unallocated Corporate Overhead

$

(54,268

)

$

(65,692

)

Add back:

Acquisition, integration, and divestiture-related adjustments (3)

730

1,529

Severance

1,002

1,490

Site consolidation charges

166

Total non-GAAP adjustments to operating expense

$

1,898

$

3,019

Unallocated corporate overhead, excluding non-GAAP adjustments

$

(52,370

)

$

(62,673

)

Total

Revenue

$

984,168

$

1,011,560

Operating income

74,669

125,977

Operating income as a % of revenue

7.6

%

12.5

%

Add back:

Amortization related to acquisitions (2)

76,935

39,677

Acquisition, integration, and divestiture-related adjustments (3)

1,805

2,583

Severance

8,414

9,037

Asset impairment

10,306

5,250

Site consolidation charges

5,125

2,703

Third-party legal costs and certain related items (4)

10,970

2,191

Total non-GAAP adjustments to operating income

$

113,555

$

61,441

Operating income, excluding non-GAAP adjustments

$

188,224

$

187,418

Non-GAAP operating income as a % of revenue

19.1

%

18.5

%

Depreciation and amortization

$

120,364

$

85,357

Capital expenditures

$

59,324

$

79,144

(1)

Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance.

(2)

Amortization related to acquisitions includes $35.5 million of accelerated amortization of certain client relationships in the Biologics Solutions reporting unit within the Manufacturing Solutions segment. The remaining value of this client relationship is $38.0 million and will be amortized over the remaining useful life of approximately 3 months in fiscal year 2025.

(3)

These adjustments are related to the evaluation and integration of acquisitions and divestitures, and primarily include transaction, advisory, certain third-party integration, certain compensation costs, and related costs; as well as fair value adjustments associated with contingent consideration arrangements.

(4)

Third-party legal costs are related to investigations by the U.S. government into the NHP supply chain applicable to our DSA business.

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

SCHEDULE 5

RECONCILIATION OF GAAP EARNINGS TO NON-GAAP EARNINGS (UNAUDITED)(1)

(in thousands, except per share data)

Three Months Ended

March 29, 2025

March 30, 2024

Net income available to Charles River Laboratories International, Inc. common shareholders

$

25,469

$

67,329

Add back:

Adjustment of redeemable noncontrolling interest (2)

401

Incremental dividends attributable to noncontrolling interest holders (3)

5,230

Non-GAAP adjustments to operating income (4)

112,393

61,441

Venture capital and strategic equity investment (gains) losses, net

9,969

(5,762

)

(Gain) loss on divestitures (5)

(3,376

)

658

Tax effect of non-GAAP adjustments:

Non-cash tax provision related to international financing structure (6)

341

Tax effect of the remaining non-GAAP adjustments

(25,345

)

(12,028

)

Net income available to Charles River Laboratories International, Inc. common shareholders, excluding non-GAAP adjustments

$

119,110

$

117,610

Weighted average shares outstanding - Basic

50,677

51,437

Effect of dilutive securities:

Stock options, restricted stock units and performance share units

176

405

Weighted average shares outstanding - Diluted

50,853

51,842

Earnings per share attributable to common shareholders:

Basic

$

0.50

$

1.31

Diluted

$

0.50

$

1.30

Basic, excluding non-GAAP adjustments

$

2.35

$

2.29

Diluted, excluding non-GAAP adjustments

$

2.34

$

2.27

(1)

Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance.

(2)

This amount represents accretion adjustments of the Noveprim redeemable noncontrolling interest.

(3)

This amount represents incremental declared and undeclared dividends attributable to Noveprim noncontrolling interest holders who receive preferential dividends for fiscal year 2024.

(4)

This amount excludes non-GAAP adjustments attributable to noncontrolling interest holders.

(5)

The amount included in 2025 relates to a gain on the sale of a DSA site while the amount included in 2024 relates to a loss on the sale of a DSA site.

(6)

This amount relates to the recognition of deferred tax assets expected to be utilized as a result of changes to the Company's international financing structure.

CHARLES RIVER LABORATORIES INTERNATIONAL, INC.

SCHEDULE 6

RECONCILIATION OF GAAP REVENUE GROWTH

TO NON-GAAP REVENUE GROWTH, ORGANIC (UNAUDITED) (1)

Three Months Ended March 29, 2025

Total CRL

RMS Segment

DSA Segment

MS Segment

Revenue growth, reported

(2.7

)%

(3.5

)%

(2.1

)%

(3.6

)%

(Increase) decrease due to foreign exchange

0.9

%

1.0

%

0.6

%

1.4

%

Impact of divestitures (2)

%

%

0.1

%

%

Non-GAAP revenue growth, organic (3)

(1.8

)%

(2.5

)%

(1.4

)%

(2.2

)%

(1)

Charles River management believes that supplementary non-GAAP financial measures provide useful information to allow investors to gain a meaningful understanding of our core operating results and future prospects, without the effect of often-one-time charges and other items which are outside our normal operations, consistent with the manner in which management measures and forecasts the Company’s performance. The supplementary non-GAAP financial measures included are not meant to be considered superior to, or a substitute for results of operations prepared in accordance with U.S. GAAP. The Company intends to continue to assess the potential value of reporting non-GAAP results consistent with applicable rules, regulations and guidance.

(2)

Impact of divestitures relates to the sale of a site within DSA.

(3)

Organic revenue growth is defined as reported revenue growth adjusted for acquisitions, divestitures, and foreign exchange.