Exhibit 99.1
Charles River Laboratories Announces Fourth-Quarter and Full-Year 2005 Results
WILMINGTON, Mass.--(BUSINESS WIRE)--Feb. 8, 2006--Charles River
Laboratories International, Inc. (NYSE:CRL):
- Q4 Sales Reach $291 Million and 2005 Sales Exceed $1.1 Billion -
- Q4 GAAP Earnings Per Share of $0.69 and $0.59 on a Non-GAAP Basis -
- 2005 GAAP Earnings Per Share of $1.96 and $2.29 on a Non-GAAP Basis -
- Reaffirms 2006 Guidance -
Charles River Laboratories International, Inc. (NYSE:CRL) today reported
fourth-quarter and full-year 2005 financial results. Net sales for the fourth
quarter of 2005 increased 22.3% to $291.2 million, including a negative foreign
exchange effect of 2.8%, compared to $238.1 million reported in the fourth
quarter of 2004. The increase was due primarily to a strong performance by the
Preclinical Services business, which benefited from continuing robust demand for
outsourced preclinical services and the October 2004 acquisition of Inveresk
Research Group, as well as increased sales of North America Research Models and
In Vitro products.
Net income on a GAAP basis was $50.4 million, or $0.69 per diluted share,
in the fourth quarter of 2005, compared to $20.1 million, or $0.32 per diluted
share, in the fourth quarter of 2004. On a non-GAAP basis, net income for the
fourth quarter increased to $42.9 million compared to $31.2 million in the
fourth quarter of 2004, an increase of 37.6%. Non-GAAP earnings per diluted
share for the fourth quarter of 2005 increased 22.9% to $0.59, compared to $0.48
per diluted share in the fourth quarter of 2004. Non-GAAP results in the fourth
quarter of 2005 exclude the impact of charges related to the acquisition of
Inveresk, the impairment of fixed assets, intangible assets and lease
obligations, severance costs, accelerated vesting of certain stock options, and
a net benefit from repatriation of accumulated income earned outside the United
States under the American Jobs Creation Act of 2004.
For fiscal 2005, net sales increased 46.3% to $1.12 billion from $766.9
million in 2004. Net income on a GAAP basis was $142.0 million, or $1.96 per
diluted share, compared to $89.8 million, or $1.68 per diluted share, in 2004.
On a non-GAAP basis, net income for 2005 increased 55.4% to $165.8 million,
compared to $106.7 million in 2004. Non-GAAP earnings per diluted share were
$2.29, compared to $1.98 per diluted share in 2004, an increase of 15.7%.
Non-GAAP results for 2005 exclude the impact of charges related to the
acquisition of Inveresk, the impairment of fixed assets, intangible assets and
lease obligations, severance costs, accelerated vesting of certain stock
options, and the net benefit from repatriation of accumulated income earned
outside the United States.
James C. Foster, Chairman, President and Chief Executive Officer said,
"Throughout 2005, our focus remained on fully supporting our customers while
improving operating efficiency as we integrated the Inveresk operations with
Charles River. We were very pleased with our Preclinical Services sales results,
and ended the year with continuing robust demand for our services, especially in
toxicology. We significantly improved the Preclinical non-GAAP operating margin,
which on a year-over-year basis, increased to 21.9% from 17.4% in 2004. Our
focus on Clinical Services' operations resulted in a non-GAAP operating margin
increase to 15.3% for 2005 from 12.1% in the first quarter of 2005. And in
December, we were pleased to see higher sales of research models. North America
sales were up 12.7% for the quarter, which we believe is an indicator of demand
for 2006."
"We are enthusiastic about 2006 as we focus on internal development and
organic growth. The demand for drug development products and outsourced services
is continuing to grow, and we are expanding our facilities to accommodate our
customers' needs. Our West Coast research model facility expansion, which is
scheduled to open in phases from late 2006 to mid-2007, will provide additional
production capacity and needed space for preconditioning services. In
Preclinical Services, we opened a large expansion in Montreal in early 2005
which is currently operating near capacity. In 2006, we will have additional
capacity coming on line in a number of our existing facilities beginning with
Edinburgh at the end of the first quarter, and ending with a new
state-of-the-art facility in Massachusetts late in the fourth quarter. Another
new facility will open in Nevada in mid-2007. These investments in our physical
plant will significantly expand our preclinical capacity, positioning us to
support our clients as they increase their use of strategic outsourced services.
Our discussions with pharmaceutical and biotechnology clients confirm our belief
that they will continue to outsource, and I'm very pleased to say that in the
fourth quarter, we signed an amendment to an existing preferred provider
agreement with a large biotechnology client which provides for additional
services and dedicated space," he said.
Fourth-Quarter Actions
As the Company announced previously, a one-time, primarily non-cash charge
was recorded in the fourth quarter of 2005 for impairment of fixed assets,
intangible assets and lease obligations and for severance costs related to
headcount reductions. The charges related to the planned closure of Preclinical
Services Wisconsin, one of the Company's two Interventional and Surgical
Services facilities; exiting one floor of the Company's Cary, North Carolina,
Clinical Services facility; and severance costs resulting from the Wisconsin
closure and headcount reductions in the Clinical Services and Research Models
and Services (RMS) businesses. Also as previously announced, the Company
recorded a one time, non-cash charge for the accelerated vesting of certain
stock options. The net after tax effect of the fourth-quarter charges was $6.2
million, or $0.08 per diluted share.
Also in the fourth quarter of 2005, the Company repatriated $148.0 million
of its accumulated income earned outside the United States (U.S.) in a
distribution that qualified for the reduced tax rate under the American Jobs
Creation Act of 2004. At the time of the Inveresk acquisition, and in
anticipation of repatriating Inveresk's pre-acquisition non-U.S. earnings, the
Company recorded a $41.0 million deferred tax liability using its regular U.S.
corporate tax rate of 35%. During the fourth quarter of 2005, the Company
recognized a one-time net after-tax benefit of $26.2 million, or $0.36 per
diluted share; this benefit incorporates the impact of the repatriation, a tax
reorganization, and the decision not to repatriate the remaining pre-acquisition
non-U.S. Inveresk earnings. The Company decided not to repatriate the remaining
pre-acquisition non-U.S. Inveresk earnings due to increased demand for cash
outside the U.S. to fund expansion of the Company's preclinical facilities and
increased United Kingdom pension funding requirements.
Business Segments Results
Research Models and Services
Fourth-quarter 2005 net sales for the RMS segment of the business were
$125.6 million compared to $119.0 million in the previous year, an increase of
5.5% including a negative foreign exchange effect of 3.5%. Growth was due
primarily to North America Research Model sales, which increased 12.7%, and In
Vitro products, which gained 18.7%. The large animal business also reported
significantly higher sales growth of 30.9%. Sales growth was partially offset by
the negative effect of foreign exchange in our European and Japanese operations,
and by the services businesses, particularly Transgenic Services sales in the
United States. Primarily as a result of lower services sales, the effect of an
additional week in the fourth quarter, and higher fuel costs, the gross margin
declined slightly to 40.8% from 41.0% reported in the fourth quarter of 2004.
However, higher fourth-quarter sales resulted in an operating margin improvement
to 30.0% from 29.2% in the same period in 2004. When excluding $0.4 million of
severance costs incurred as a result of headcount reductions, the non-GAAP
operating margin was 30.3%.
Charles River's results are reported on a fiscal year basis which is the
twelve-month period ending on the last Saturday in December. As a result, the
Company periodically reports a 53-week year, with the additional week included
in the fourth quarter. This was the case in 2005.
For fiscal 2005, RMS net sales were $503.2 million, an increase of 5.6%
from the $476.7 million reported in 2004. Sales of North America Research Models
gained 10.3% for the year and In Vitro Detection rose 23.7%, offset in part by
slower growth rates for other businesses in the segment, especially Research
Model Services. The gross margin was 42.9% compared to 43.4% in 2004, and the
operating margin was 31.8% compared to 32.0% in 2004.
Preclinical Services
Net sales for the Preclinical Services segment were $132.7 million in the
fourth quarter of 2005, an increase of 40.0% from the $94.8 million reported in
the fourth quarter of 2004. The increase was due to continuing strong demand for
outsourced development services and the acquisition of Inveresk.
The segment's gross margin declined to 32.8% from 33.1% in the fourth
quarter of 2004. Operating income was $9.1 million in the fourth quarter of
2005, compared to $4.8 million last year. The operating margin was 6.9% compared
to 5.1% in the fourth quarter of 2004, with the increase due primarily to higher
sales and improved capacity utilization. When excluding amortization of $11.1
million related to the Inveresk acquisition and charges of $6.5 million due to
the planned closure of Preclinical Services Wisconsin, the fourth-quarter
non-GAAP operating margin rose to 20.1% from 18.3% in the fourth quarter of
2004.
On a sequential basis, the Preclinical fourth-quarter non-GAAP operating
margin declined to 20.1% from 24.0% in the third quarter of 2005. The primary
drivers of the margin decrease were the impact of the 53rd week, the negative
effect of foreign exchange on operating costs in Montreal and an increase in
period costs.
For fiscal 2005, Preclinical net sales were $488.5 million compared to
$266.0 million in 2004, an increase of 83.7%. The gross margin for 2005 rose to
34.7% from 32.4% in 2004, and the operating margin was 12.0% compared to 12.6%
in 2004. When excluding amortization of $41.8 million related to the Inveresk
acquisition and the fourth-quarter charges, the non-GAAP operating margin
increased to 21.9% from 17.4% in 2004, a gain of 450 basis points.
Clinical Services
For the fourth quarter of 2005, net sales for the Clinical Services segment
were $32.8 million. The gross margin was 32.6% and the operating margin was
0.5%. When excluding amortization of $3.1 million related to the Inveresk
acquisition and fourth-quarter charges of $1.8 million resulting from the
leasehold impairment and headcount reduction, the non-GAAP operating margin was
15.5%.
For fiscal 2005, Clinical net sales were $130.5 million, the gross margin
was 33.3%, and the operating margin was 4.6%. When excluding amortization of
$12.1 million related to the Inveresk acquisition and the fourth-quarter
charges, the non-GAAP operating margin was 15.3%.
Backlog
The backlog for Preclinical and Clinical Services at December 31, 2005, was
$448 million compared to $431 million at the end of the third quarter and $425
million at the end of 2004. Net bookings increased 11.7% to $184 million and the
net book-to-bill ratio rose to 1.11 from 1.06 in the third quarter of 2005. The
Company does not report backlog for the RMS business segment because turnaround
time from placement to completion of orders, both for products and services, is
rapid.
Stock Repurchase Program
As previously disclosed, Charles River presently has an authorization to
repurchase $100.0 million of its common stock. The stock purchases will be made
from time to time on the open market, through block trades or otherwise in
compliance with Rule 10b-18 of the federal securities laws. Depending on market
conditions and other factors, these repurchases may be commenced or suspended at
any time or from time to time without prior notice. Funds for the repurchases
are expected to come from cash on hand or cash generated by operations.
As of December 31, 2005, the Company had repurchased 396,000 shares at a
total cost of $17.5 million. Through February 8, 2006, the Company purchased an
additional 128,400 shares at a total cost of $5.7 million. There are currently
no specific plans for the shares that have been or may be purchased under the
program. As of December 31, 2005, Charles River had approximately 72.4 million
shares of common stock outstanding.
2006 Outlook
The following forward-looking guidance is based on current foreign exchange
rates.
The Company reaffirmed its expectation that 2006 revenue growth will be in
a range of 7% to 9%, including a 1% negative effect from foreign exchange. The
Company also reaffirmed its expectation that GAAP earnings per diluted share for
2006, which include the effect of the implementation on January 1, 2006, of
Statement of Financial Accounting Standards No. 123R (SFAS 123R), "Share-Based
Payment," are expected to be in a range of $1.95 to $2.01. Non-GAAP earnings per
diluted share are expected to be in a range of $2.34 to $2.40, and when
excluding the effect of SFAS 123R, 2006 non-GAAP earnings per diluted share are
expected to be in a range of $2.46 to $2.52, which is consistent with the
Company's previous guidance. A reconciliation of GAAP to non-GAAP estimated
earnings per diluted share is as follows:
$ in Millions, Except Per Share Amounts 2006E 2006E EPS
GAAP EPS $ 1.95-$2.01
Stock Option Expense $ 12.6 $ 0.12
EPS (excluding stock option expense) $ 2.07-$2.13
Inveresk Amortization $ 41.1 $ 0.38
Inveresk Compensation Charges $ 1.2 $ 0.01
NON-GAAP EPS (excluding stock option expense) $ 2.46-$2.52
Stock Option Expense $ 12.6 $ 0.12
NON-GAAP EPS (including stock option expense) $ 2.34-$2.40
Webcast
Charles River Laboratories has scheduled a live webcast on Thursday,
February 9, 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 to comparable
GAAP measures on the website. The webcast will be available until 5:00 p.m. ET
on February 17, 2006.
Use of Non-GAAP Financial Measures
This press release contains non-GAAP financial measures which exclude,
among other items, amortization of intangible assets and other charges related
to the Inveresk acquisition. We exclude these items from the non-GAAP financial
measures because they are outside our normal operations. We believe that the
inclusion of non-GAAP financial measures in this press release helps investors
to gain a meaningful understanding of our core operating results and future
prospects, and is consistent with how management measures and forecasts the
Company's performance, especially when comparing such results to prior periods
or forecasts. 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. Reconciliations of
the non-GAAP financial measures used in this press release to the most directly
comparable GAAP financial measures are set forth in the text of, and the
accompanying exhibits to, this press release, and can also be found on the
Company's website at ir.criver.com.
Caution Concerning Forward-Looking Statements. This news 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 the
future demand for drug discovery and development products and services,
including the outsourcing of these services; the impact of specific actions
intended to improve overall operating efficiencies and profitability,
particularly with respect to the Interventional and Surgical Services,
Transgenic Services, and Clinical Services businesses; expectations regarding
future stock option, restricted stock and other equity grants to the Company's
employees and directors; the timing of the opening of new and expanded
facilities; and Charles River's future performance as delineated in our
forward-looking guidance, and particularly our expectations with respect to
sales growth, efficiency improvements and operating synergies. 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: challenges arising from the integration of
Inveresk Research Group; a decrease in research and development spending or a
decrease in the level of outsourced services; acquisition integration risks; 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 March 9,
2005, 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 Laboratories
Charles River Laboratories, based in Wilmington, Massachusetts, is a global
provider of solutions that advance the drug discovery and development process.
Our leading-edge products and services are designed to enable our clients to
bring drugs to market faster and more efficiently. Backed by our rigorous,
best-in-class procedures and our proven data collection, analysis and reporting
capabilities, our products and services are organized into three categories
spanning every step of the drug development pipeline: Research Models and
Services, Preclinical Services, and Clinical Services. Charles River's customer
base includes all of the major pharmaceutical companies and many biotechnology
companies, government agencies and leading hospitals and academic institutions.
Charles River's 8,400 employees serve clients in more than 50 countries. For
more information on Charles River, visit our website at 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
----------------------- -----------------------
Dec. 31, Dec. 25, Dec. 31, Dec. 25,
2005 2004 2005 2004
Total net sales $ 291,155 $ 238,061 $1,122,228 $ 766,917
Cost of products
sold and services
provided 185,610 152,341 693,493 468,351
----------- ----------- ----------- -----------
Gross margin 105,545 85,720 428,735 298,566
Selling, general and
administrative 54,099 39,287 189,544 121,448
Amortization of
intangibles 15,170 13,204 58,172 16,795
----------- ----------- ----------- -----------
Operating income 36,276 33,229 181,019 160,323
Interest income
(expense) (5,600) (4,572) (20,432) (8,521)
Other, net 803 679 (174) 723
----------- ----------- ----------- -----------
Income before income
taxes and minority
interests 31,479 29,336 160,413 152,525
Provision for income
taxes (19,332) 9,171 16,576 61,156
----------- ----------- ----------- -----------
Income before
minority interests 50,811 20,165 143,837 91,369
Minority interests (393) (88) (1,838) (1,577)
----------- ----------- ----------- -----------
Net income $ 50,418 $ 20,077 $ 141,999 $ 89,792
=========== =========== =========== ===========
Earnings per common
share
Basic $ 0.70 $ 0.33 $ 2.04 $ 1.81
Diluted $ 0.69 $ 0.32 $ 1.96 $ 1.68
Weighted average number
of common shares
outstanding
Basic 71,775,081 60,341,786 69,730,056 49,601,021
Diluted 73,161,997 67,035,677 72,902,385 56,045,848
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands)
December 31, December 25,
2005 2004
Assets
Current assets
Cash and cash equivalents $ 114,821 $ 207,566
Trade receivables, net 203,274 201,794
Inventories 65,270 61,914
Other current assets 35,727 39,032
------------ ------------
Total current assets 419,092 510,306
Property, plant and equipment, net 399,454 357,149
Goodwill, net 1,413,307 1,422,586
Other intangibles, net 199,148 256,294
Deferred tax asset 67,911 50,412
Other assets 34,708 30,088
------------ ------------
Total assets $ 2,533,620 $ 2,626,835
============ ============
Liabilities and Shareholders' Equity
Current liabilities
Current portion of long-term debt $ 80,195 $ 80,456
Accounts payable 30,447 28,672
Accrued compensation 40,358 46,037
Deferred income 116,302 117,490
Other current liabilities 88,110 76,460
------------ ------------
Total current liabilities 355,412 349,115
Long-term debt 215,895 605,388
Other long-term liabilities 125,816 190,035
------------ ------------
Total liabilities 697,123 1,144,538
------------ ------------
Minority interests 9,718 9,792
Total shareholders' equity 1,826,779 1,472,505
------------ ------------
Total liabilities and shareholders' equity $ 2,533,620 $ 2,626,835
============ ============
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED)
(dollars in thousands)
Three Months Ended Twelve Months Ended
------------------- -------------------
Dec. 31, Dec. 25, Dec. 31, Dec. 25,
2005 2004 2005 2004
Research Models and Services
Net sales $125,603 $119,017 $ 503,168 $476,668
Gross margin 51,288 48,852 215,649 206,797
Gross margin as a % of net
sales 40.8% 41.0% 42.9% 43.4%
Operating income 37,685 34,721 159,756 152,556
Operating income as a % of
net sales 30.0% 29.2% 31.8% 32.0%
Depreciation and amortization 5,216 4,760 20,016 17,872
Capital expenditures 7,367 11,194 24,742 26,559
Preclinical Services
Net sales $132,709 $ 94,772 $ 488,549 $265,977
Gross margin 43,564 31,329 169,684 86,230
Gross margin as a % of net
sales 32.8% 33.1% 34.7% 32.4%
Operating income 9,116 4,815 58,594 33,622
Operating income as a % of
net sales 6.9% 5.1% 12.0% 12.6%
Depreciation and amortization 17,522 14,943 67,602 25,443
Capital expenditures 19,044 11,747 71,266 18,493
Clinical Services
Net sales $ 32,843 $ 24,272 $ 130,511 $ 24,272
Gross margin 10,693 5,539 43,402 5,539
Gross margin as a % of net
sales 32.6% 22.8% 33.3% 22.8%
Operating income 152 731 6,005 731
Operating income as a % of
net sales 0.5% 3.0% 4.6% 3.0%
Depreciation and amortization 3,738 2,994 14,837 2,994
Capital expenditures 305 284 660 284
Unallocated Corporate Overhead $(10,677) $ (7,038)$ (43,336)$(26,586)
Total
Net sales $291,155 $238,061 $1,122,228 $766,917
Gross margin 105,545 85,720 428,735 298,566
Gross margin as a % of net
sales 36.3% 36.0% 38.2% 38.9%
Operating income 36,276 33,229 181,019 160,323
Operating income as a % of
net sales 12.5% 14.0% 16.1% 20.9%
Depreciation and amortization 26,476 22,697 102,455 46,309
Capital expenditures 26,716 23,225 96,668 45,336
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
RECONCILIATION OF GAAP TO NON-GAAP
SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED)
(dollars in thousands)
Three Months Ended Twelve Months Ended
---------------------- ---------------------
Dec. 31, Dec. 25, Dec. 31, Dec. 25,
2005 2004 2005 2004
Research Models and
Services
Net sales $ 125,603 $ 119,017 $ 503,168 $ 476,668
Operating income 37,685 34,721 159,756 152,556
Operating income as a %
of net sales 30.0% 29.2% 31.8% 32.0%
Add back:
Severance 365 - 365 -
---------- ---------- ---------- ----------
Operating income,
excluding specified
charges (Non-GAAP) 38,050 34,721 160,121 152,556
Non-GAAP operating
income as a % of net
sales 30.3% 29.2% 31.8% 32.0%
Preclinical Services
Net sales $ 132,709 $ 94,772 $ 488,549 $ 265,977
Operating income 9,116 4,815 58,594 33,622
Operating income as a %
of net sales 6.9% 5.1% 12.0% 12.6%
Add back:
Amortization related
to acquisition 11,113 9,610 41,788 9,610
Impairment 6,258 - 6,258 -
Severance 252 - 252 -
Proteomics write-off - 2,956 - 2,956
---------- ---------- ---------- ----------
Operating income,
excluding specified
charges (Non-GAAP) 26,739 17,381 106,892 46,188
Non-GAAP operating
income as a % of net
sales 20.1% 18.3% 21.9% 17.4%
Clinical Services
Net sales $ 32,843 $ 24,272 $ 130,511 $ 24,272
Operating income 152 731 6,005 731
Operating income as a %
of net sales 0.5% 3.0% 4.6% 3.0%
Add back:
Amortization related
to acquisition 3,130 2,493 12,116 2,493
Impairment 1,573 - 1,573 -
Severance 246 - 246 -
---------- ---------- ---------- ----------
Operating income,
excluding specified
charges (Non-GAAP) 5,101 3,224 19,940 3,224
Non-GAAP operating
income as a % of net
sales 15.5% 13.3% 15.3% 13.3%
Unallocated Corporate
Overhead $ (10,677)$ (7,038)$ (43,336)$ (26,586)
Add back:
Stock-based
compensation related
to acquisition 697 2,303 7,804 2,303
Acceleration of stock
options 1,556 - 1,556 -
Repatriation 1,305 - 1,305 -
---------- ---------- ---------- ----------
Unallocated corporate
overhead, excluding
specified charges (Non-
GAAP) (7,119) (4,735) (32,671) (24,283)
Total
Net sales $ 291,155 $ 238,061 $1,122,228 $ 766,917
Operating income 36,276 33,229 181,019 160,323
Operating income as a %
of net sales 12.5% 14.0% 16.1% 20.9%
Add back:
Amortization related
to acquisition 14,243 12,103 53,904 12,103
Impairment 7,831 - 7,831 -
Severance 863 - 863 -
Stock-based
compensation related
to acquisition 697 2,303 7,804 2,303
Acceleration of stock
options 1,556 - 1,556 -
Repatriation 1,305 - 1,305 -
Proteomics write-off - 2,956 - 2,956
---------- ---------- ---------- ----------
Operating income,
excluding specified
charges (Non-GAAP) 62,771 50,591 254,282 177,685
Non-GAAP operating
income as a % of net
sales 21.6% 21.3% 22.7% 23.2%
Charles River management believes that 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 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.
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
RECONCILIATION OF GAAP EARNINGS TO NON-GAAP EARNINGS
(dollars in thousands, except for per share data)
Three Months Ended Twelve Months Ended
----------------------- -----------------------
Dec. 31, Dec. 25, Dec. 31, Dec. 25,
2005 2004 2005 2004
Net income $ 50,418 $ 20,077 $ 141,999 $ 89,792
Add back:
Amortization related
to acquisition 14,243 12,103 53,904 12,103
Stock-based
compensation
related to
acquisition 697 2,303 7,804 2,303
Tax effect (2,403) (4,791) (17,888) (4,791)
----------- ----------- ----------- -----------
Inveresk Charges 12,537 9,615 43,820 9,615
Impairment /
Proteomics 7,831 2,956 7,831 2,956
Severance 863 - 863 -
Minority Interest on
Proteomics write-
off - (345) - (345)
Acceleration of
stock options 1,556 - 1,556 -
Deferred financing
cost - 105 - 105
Tax effect (4,078) (1,210) (4,078) (1,210)
----------- ----------- ----------- -----------
Fourth-Quarter
Actions 6,172 1,506 6,172 1,506
Repatriation fees 1,305 - 1,305 -
Deferred tax
reversal (28,271) - (28,271) -
Deferred financing
cost 2,155 - 2,155 -
Tax effect (1,403) - (1,403) -
----------- ----------- ----------- -----------
Repatriation (26,214) - (26,214) -
Deferred tax asset
write-off - - - 7,900
Valuation allowance
release - - - (2,111)
----------- ----------- ----------- -----------
European
Reorganization - - - 5,789
------------------------------------------------
Net income, excluding
specified charges
(Non-GAAP) $ 42,913 $ 31,198 $ 165,777 $ 106,702
=========== =========== =========== ===========
Calculation of earnings
per common share,
excluding
specified charges
(Non-GAAP):
Net income for purposes
of calculating earnings
per share,
excluding specified
charges (Non-GAAP) $ 42,913 $ 31,198 $ 165,777 $ 106,702
After-tax equivalent
interest expense on
3.5% senior
convertible
debentures - 1,090 1,208 4,125
----------- ----------- ----------- -----------
Income for purposes of
calculating diluted
earnings
per share, excluding
specified charges
(Non-GAAP) $ 42,913 $ 32,288 $ 166,985 $ 110,827
=========== =========== =========== ===========
Weighted average
shares outstanding -
Basic 71,775,081 60,341,786 69,730,056 49,601,021
Effect of dilutive
securities:
3.5% senior
convertible
debentures - 4,759,455 1,462,474 4,759,455
Stock options and
contingently issued
restricted stock 1,241,411 1,593,121 1,424,740 1,346,665
Warrants 145,505 341,315 285,115 338,707
----------- ----------- ----------- -----------
Weighted average
shares outstanding -
Diluted 73,161,997 67,035,677 72,902,385 56,045,848
=========== =========== =========== ===========
Basic earnings per
share $ 0.70 $ 0.33 $ 2.04 $ 1.81
Diluted earnings per
share $ 0.69 $ 0.32 $ 1.96 $ 1.68
Basic earnings per
share, excluding
specified charges
(Non-GAAP) $ 0.60 $ 0.52 $ 2.38 $ 2.15
Diluted earnings per
share, excluding
specified charges
(Non-GAAP) $ 0.59 $ 0.48 $ 2.29 $ 1.98
Charles River management believes that 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 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.
CONTACT: Charles River Laboratories International, Inc.
Susan E. Hardy, 781-262-7616
Corporate Vice President, Investor Relations