-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IWgVxQN8lrjC0kBzLsGPsCSScBNYUivCz+iKRX4IPS77WgjsjAP1d3LjXkgEGKEg ++ytidbcl6GHe3+kXuZA7w== 0001157523-05-001452.txt : 20050215 0001157523-05-001452.hdr.sgml : 20050215 20050215060113 ACCESSION NUMBER: 0001157523-05-001452 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050214 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050215 DATE AS OF CHANGE: 20050215 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHARLES RIVER LABORATORIES INTERNATIONAL INC CENTRAL INDEX KEY: 0001100682 STANDARD INDUSTRIAL CLASSIFICATION: BIOLOGICAL PRODUCTS (NO DIAGNOSTIC SUBSTANCES) [2836] IRS NUMBER: 061397316 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-15943 FILM NUMBER: 05614630 BUSINESS ADDRESS: STREET 1: 261 BALLARDVALE STREET CITY: WILMINGTON STATE: MA ZIP: 01867 BUSINESS PHONE: 9786586000 MAIL ADDRESS: STREET 1: 251 BALLARDVALE ST CITY: WILMINGTON STATE: MA ZIP: 01887 FORMER COMPANY: FORMER CONFORMED NAME: CHARLES RIVER LABORATORIES HOLDINGS INC DATE OF NAME CHANGE: 19991208 8-K/A 1 a4822775.txt CHARLES RIVER LABORATORIES 8-K/A - -------------------------------------------------------------------------------- UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K/A CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of Earliest Event Reported): February 14, 2005 Charles River Laboratories International, Inc. ---------------------------------- (Exact name of registrant as specified in its charter) Delaware 001-15943 06-1397316 - ---------------------------- ------------- ------------------- (State or other jurisdiction (Commission (I.R.S. Employer of incorporation) File Number) Identification No.) 251 Ballardvale St., Wilmington, Massachusetts 01887 - ---------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: 978-658-6000 Not Applicable --------------------------------------------------------- Former name or former address, if changed since last report Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) - -------------------------------------------------------------------------------- Item 2.02. Results of Operations and Financial Condition. EXPLANATORY NOTE This Form 8-K/A (the "Form 8-K/A") is an amendment to the Current Report on Form 8-K of Charles River Laboratories International, Inc., dated February 14, 2005 (the "Form 8-K"). The purpose of the Form 8-K/A is to correct an error in the diluted earnings per common share line item on the income statement attached to the press release and furnished as Exhibit 99.1 to the Form 8-K. Except for correction of this error, this Form 8-K/A does not update, modify or amend any disclosure set forth in the Form 8-K. Item 2.02 Results of Operations and Financial Condition On February 14, 2005, Charles River Laboratories International, Inc. issued a press release with respect to its earnings for the fiscal quarter and year-to-date ended December 25, 2004, which is furnished as Exhibit 99.1 to this Current Report on Form 8-K/A. The information included herein and in Exhibit 99.1 shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933. Item 9.01. Financial Statements and Exhibits. c) Exhibits Exhibit No. Exhibit Description 99.1 Press release dated February 14, 2005. - -------------------------------------------------------------------------------- SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Charles River Laboratories International, Inc. February 14, 2005 By: /s/ Jody Acford --------------------------------- Name: Jody Acford Title: Sr. Vice President and General Counsel EX-99.1 2 a4822775ex991.txt PRESS RELEASE EXHIBIT 99.1 CORRECTING and REPLACING Charles River Laboratories Announces Strong Fourth-Quarter and Full-Year 2004 Results WILMINGTON, Mass.--(BUSINESS WIRE)--Feb. 14, 2005--In BW6332 issued Feb. 14, 2005: In the Condensed Consolidated Statements of Income (Unaudited) Table, the "diluted" line under the "Earnings per common share section", is corrected to read: Three Months Ended Twelve Months Ended ---------------------- ---------------------- Dec. 25, Dec. 27, Dec. 25, Dec. 27, 2004 2003 2004 2003 Earnings per common share Diluted $0.32 $0.42 $1.68 $1.64 The corrected release reads as follows: CHARLES RIVER LABORATORIES ANNOUNCES STRONG FOURTH-QUARTER AND FULL-YEAR 2004 RESULTS - Sales Increase 25% to $767 million for 2004 - - GAAP Earnings Per Share of $1.68 for 2004 - - Non-GAAP Earnings Per Share Rise 19.3% to $1.98 for 2004 - - Strong Demand for Outsourced Services Continuing in 2005 - Charles River Laboratories International, Inc. (NYSE:CRL) today reported fourth-quarter and full-year 2004 financial results, which include Inveresk Research Group (Inveresk) from the close of the merger on October 20, 2004. Net sales for the fourth quarter of 2004 were $238.1 million, a 52.6% increase over the $156.0 million reported in the fourth quarter of 2003. Net income for the fourth quarter of 2004 was $20.1 million, or $0.32 per diluted share, compared to $20.6 million, or $0.42 per diluted share, in the fourth quarter of 2003. On a non-GAAP basis, which excludes amortization of intangibles and other charges related to the merger with Inveresk and other one-time charges, net income for the fourth quarter was $31.2 million compared to $20.6 million in the fourth quarter of 2003, and earning per diluted share were $0.48 per share, a 14.3% increase over the $0.42 earnings per diluted share reported in the fourth quarter of 2003. RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME Three Months Ended ---------------------- Dec. 25, Dec. 27, 2004 2003 Net income $20.1 $20.6 Add back: Amortization related to merger 12.1 - Stock-based compensation related to merger 2.3 - Proteomics write-off 3.0 - Minority Interest on Proteomics write-off (0.3) - Deferred financing cost write-off 0.1 - Tax effect (6.0) - Rounding (0.1) - ---------------------- Net income, excluding specified charges (Non- GAAP) $31.2 $20.6 ====================== For the full year 2004, net sales were $766.9 million, a 25.0% increase over the $613.7 million reported in 2003. Net income was $89.8 million, or $1.68 per diluted share, compared to $80.2 million, or $1.64 per diluted share, in 2003. When adjusting for all Inveresk-related and other one-time items in both years, non-GAAP net income was $106.7 million compared to $81.1 million in 2003, and earnings per diluted share were $1.98 in 2004 compared to $1.66 per diluted share in 2003, an increase of 19.3%. RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME Twelve Months Ended ---------------------- Dec. 25, Dec. 27, 2004 2003 Net income $89.8 $80.2 Add back: Deferred tax asset write-off 7.9 - Valuation allowance release (2.1) - Amortization related to merger 12.1 - Stock-based compensation related to merger 2.3 - Proteomics write-off 3.0 - Minority Interest on Proteomics write-off (0.3) - Deferred financing cost write-off 0.1 - Impairment charge - 3.7 Litigation settlement - (2.9) Severance charges - 0.9 Tax effect (6.0) (0.6) Rounding (0.1) (0.2) ---------------------- Net income, excluding specified charges (Non- GAAP) $106.7 $81.1 ====================== James C. Foster, Chairman, President and Chief Executive Officer said, "We are extremely pleased with our fourth-quarter and full-year results. Our business delivered a strong performance, benefiting from increased spending by pharmaceutical and biotechnology companies, our efforts to target new opportunities, and our continuing focus on operational efficiency." "The robust demand for our essential products and services is continuing, and therefore, we are very optimistic about our prospects for 2005. Our merger with Inveresk has positioned us to support our customers more fully than ever before, and across more segments of the discovery and development pipeline. It has given us a platform to become a global partner, and we are developing appropriate sales and marketing strategies which we believe will enable us to promote those relationships. We are pleased with the progress we have made to date in integrating the two companies, and are moving forward aggressively to establish a single brand identity that signifies global recognition of the values that Charles River embodies: scientific expertise, outstanding customer service, and a commitment to advancing biomedical research." Business Segments Results As a result of the merger with Inveresk, the Company is now reporting three business segments: Research Models and Services (RMS), Preclinical Services (formerly Development & Safety Testing), and a new segment, Clinical Services. In addition, In Vitro Detection Systems, a business formerly reported in the Preclinical segment, is now reported in RMS. For the purpose of comparability, historical results have been restated to reflect this change. Research Models and Services Fourth-quarter 2004 net sales for the Research Models and Services (RMS) segment of the business were $119.0 million compared to $107.0 million last year, an increase of 11.2%. The double-digit growth reflected increased customer demand, higher prices, and favorable foreign currency translation. The gross margin was 41.0%, compared to 41.1% in the fourth quarter of last year, and the operating margin was unchanged at 29.2%. For the full year, RMS net sales were $476.7 million, an increase of 11.3% over the $428.2 million reported in 2003. Increased capacity utilization resulted in a gross margin improvement to 43.4% compared to 42.6% in 2003. The full-year operating margin was 32.0% compared to 31.9% for the prior year, but when excluding the benefit of a litigation settlement recorded in 2003, the non-GAAP operating margin for 2004 represented an 80-basis-point improvement from 2003 results. Preclinical Services Net sales for the Preclinical Services (formerly Development & Safety Testing) segment rose 93.3% in the fourth quarter, to $94.8 million from $49.0 million in the same period last year. The increase was due primarily to the merger with Inveresk, however, demand for outsourced development services, particularly general and specialty toxicology, continued to be robust. The segment's gross margin increased to 33.1% from 31.8% in the fourth quarter of 2003. The operating margin was 5.1% compared to 16.2% in the fourth quarter of 2003. On a non-GAAP basis, operating income rose to $17.4 million from $7.9 million in the fourth quarter of last year. The resulting operating margin increased to 18.3% from 16.2% last year, reflecting higher sales and operating efficiencies. Preclinical Services net sales for 2004 were $266.0 million, a 43.3% increase over the $185.5 million reported for 2003. As a result of higher sales and increased capacity utilization, the gross margin rose to 32.4% from 27.7% in the prior year. The operating margin was 12.6% compared to 9.4% in 2003, but when excluding amortization and other charges related to the Inveresk merger and other one-time charges in both years, the operating margin was 17.4% compared to 11.9% in 2003. Clinical Services Net sales for the Clinical Services segment for the fourth quarter and full year were $24.3 million. The gross margin was 22.8% and the operating margin was 3.0%. When excluding amortization related to the Inveresk merger, the operating margin was 13.3%. Backlog The backlog for Preclinical and Clinical Services at December 25, 2004, was approximately $425.0 million. 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. Therefore, the Company does not consider backlog a useful predictor of future performance for the RMS segment. 2005 Outlook The following forward-looking guidance is based on current foreign exchange rates and excludes expensing of stock options in accordance with Statement of Financial Accounting Standards No. 123 (revised 2004), "Share-Based Payment." For 2005, the Company reaffirms its expectations of revenue growth in a range of 48% to 52%, which reflects the merger with Inveresk as well as continued strength in the market for outsourced drug discovery and development services. As a result of strong sales growth, efficiency improvements and operating synergies, and a lower tax rate, GAAP earnings per diluted share are expected to be in a range of $1.70 to $1.80. This guidance is higher than the Company's previous GAAP guidance, due to a reduction in amortization expense for 2005. Non-GAAP earnings, which exclude amortization of intangible assets of $53.1 million and other merger-related charges of $7.8 million, are expected to be in a range of $2.30 to $2.40 per diluted share, as the Company previously stated. For the first quarter of 2005, the Company expects net sales to increase between 57% and 60% due to the merger with Inveresk and continued strong demand for the Company's products and services. Based on the anticipated higher net sales and cost synergies, earnings per diluted share are expected to be in a range of $0.39 to $0.41. Non-GAAP earnings per diluted share, which exclude amortization of intangible assets of $13.3 million and other merger-related charges of $2.7 million, are expected to be in a range of $0.54 to $0.56. Webcast Charles River Laboratories has scheduled a live webcast on Tuesday, February 15, 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. The webcast will be available until 5:00 p.m. ET on February 22, 2005. 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 merger. 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 document 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," "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. Forward-looking statements are based on Charles River's current expectations and beliefs, and involve a number of risks and uncertainties 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 merger with Inveresk Research Group; a decrease in research and development spending or a decrease in the level of outsourced services; acquisition integration risks; 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 Registration Statement on Form S-4 as filed on September 16, 2004, 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, biotechnology companies, government agencies and many leading hospitals and academic institutions. Charles River's 8,000 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. 25, Dec. 27, Dec. 25, Dec. 27, 2004 2003 2004 2003 Total net sales $238,061 $156,040 $766,917 $613,723 Cost of products sold and services provided 152,341 96,434 468,351 380,058 -------------------------------------------- Gross margin 85,720 59,606 298,566 233,665 Selling, general and administrative 39,287 22,998 121,448 89,489 Other operating expenses, net - - - 747 Amortization of intangibles 13,204 1,165 16,795 4,876 -------------------------------------------- Operating income 33,229 35,443 160,323 138,553 Interest income (expense) (4,572) (1,685) (8,521) (6,706) Other, net 679 340 723 783 -------------------------------------------- Income before income taxes and minority interests 29,336 34,098 152,525 132,630 Provision for income taxes 9,171 13,128 61,156 51,063 -------------------------------------------- Income before minority interests 20,165 20,970 91,369 81,567 Minority interests (88) (325) (1,577) (1,416) -------------------------------------------- Net income $20,077 $20,645 $89,792 $80,151 ============================================ Earnings per common share Basic $0.33 $0.45 $1.81 $1.76 Diluted $0.32 $0.42 $1.68 $1.64 Weighted average number of common shares outstanding Basic 60,341,786 45,694,910 49,601,021 45,448,368 Diluted 67,035,677 51,453,537 56,045,848 51,314,805 CHARLES RIVER LABORATORIES INTERNATIONAL, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (dollars in thousands) Dec. 25, Dec. 27, 2004 2003 Assets Current assets Cash and cash equivalents $207,566 $182,331 Marketable securities 234 13,156 Trade receivables, net 201,794 111,514 Inventories 61,914 52,370 Other current assets 38,725 11,517 ----------- ---------- Total current assets 510,233 370,888 Property, plant and equipment, net 357,149 203,458 Goodwill, net 1,385,130 105,308 Other intangibles, net 256,294 30,415 Deferred tax asset 50,412 61,603 Other assets 30,087 27,882 ----------- ---------- Total assets $2,589,305 $799,554 =========== ========== Liabilities and Shareholders' Equity Current liabilities Current portion of long-term debt $80,456 $253 Accounts payable 28,672 19,433 Accrued compensation 46,037 27,251 Deferred income 117,490 30,846 Other current liabilities 78,296 36,568 ----------- ---------- Total current liabilities 350,951 114,351 Long-term debt 605,388 185,600 Other long-term liabilities 147,088 24,804 ----------- ---------- Total liabilities 1,103,427 324,755 ----------- ---------- Minority interests 9,792 10,176 Total shareholders' equity 1,476,086 464,623 ----------- ---------- Total liabilities and shareholders' equity $2,589,305 $799,554 =========== ========== CHARLES RIVER LABORATORIES INTERNATIONAL, INC. SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED) (dollars in thousands) Three Months Ended Twelve Months Ended ------------------- ------------------- Dec. 25, Dec. 27, Dec. 25, Dec. 27, 2004 2003 2004 2003 Research Models and Services Net sales $119,017 $107,009 $476,668 $428,176 Gross margin 48,852 44,019 206,797 182,318 Gross margin as a % of net sales 41.0% 41.1% 43.4% 42.6% Operating income 34,721 31,300 152,556 136,518 Operating income as a % of net sales 29.2% 29.2% 32.0% 31.9% Depreciation and amortization 4,760 5,049 17,872 16,974 Capital expenditures 11,194 9,797 26,559 23,776 Preclinical Services Net sales $94,772 $49,031 $265,977 $185,547 Gross margin 31,329 15,587 86,230 51,347 Gross margin as a % of net sales 33.1% 31.8% 32.4% 27.7% Operating income 4,815 7,919 33,622 17,521 Operating income as a % of net sales 5.1% 16.2% 12.6% 9.4% Depreciation and amortization 14,943 3,233 25,443 12,590 Capital expenditures 11,747 3,138 18,493 8,928 Clinical Services Net sales $24,272 $- $24,272 $- Gross margin 5,539 - 5,539 - Gross margin as a % of net sales 22.8% 22.8% Operating income 731 - 731 - Operating income as a % of net sales 3.0% 3.0% Depreciation and amortization 2,994 - 2,994 - Capital expenditures 284 - 284 - Unallocated Corporate Overhead $(7,038) $(3,776) $(26,586) $(15,486) Total Net sales $238,061 $156,040 $766,917 $613,723 Gross margin 85,720 59,606 298,566 233,665 Gross margin as a % of net sales 36.0% 38.2% 38.9% 38.1% Operating income 33,229 35,443 160,323 138,553 Operating income as a % of net sales 14.0% 22.7% 20.9% 22.6% Depreciation and amortization 22,697 8,282 46,309 29,564 Capital expenditures 23,225 12,935 45,336 32,704 CHARLES RIVER LABORATORIES INTERNATIONAL, INC. RECONCILIATION OF GAAP EARNINGS TO NON-GAAP EARNINGS SELECTED BUSINESS SEGMENT INFORMATION (UNAUDITED) (dollars in thousands) Three Months Ended Twelve Months Ended --------------------- ------------------- Dec. 25, Dec. 27, Dec. 25, Dec. 27, 2004 2003 2004 2003 Research Models and Services Net sales $119,017 $107,009 $476,668 $428,176 Operating income 34,721 31,300 152,556 136,518 Operating income as a % of net sales 29.2% 29.2% 32.0% 31.9% Add back: Litigation settlement - - - (2,908) --------------------- ------------------- Operating income, excluding specified charges (Non- GAAP) 34,721 31,300 152,556 133,610 Non-GAAP operating income as a % of net sales 29.2% 29.2% 32.0% 31.2% Preclinical Services Net sales $94,772 $49,031 $265,977 $185,547 Operating income 4,815 7,919 33,622 17,521 Operating income as a % of net sales 5.1% 16.2% 12.6% 9.4% Add back: Amortization related to merger 9,610 - 9,610 - Proteomics write-off 2,956 - 2,956 - Impairment charge - - - 3,655 Severance charges - - - 871 --------------------- ------------------- Operating income, excluding specified charges (Non- GAAP) 17,381 7,919 46,188 22,047 Non-GAAP operating income as a % of net sales 18.3% 16.2% 17.4% 11.9% Clinical Services Net sales $24,272 $- $24,272 $- Operating income 731 - 731 - Operating income as a % of net sales 3.0% 3.0% Add back: Amortization related to merger 2,493 - 2,493 - --------------------- ------------------- Operating income, excluding specified charges (Non- GAAP) 3,224 - 3,224 - Non-GAAP operating income as a % of net sales 13.3% 13.3% Unallocated Corporate Overhead $(7,038) $(3,776) $(26,586) $(15,486) Add back: Stock-based compensation related to merger 2,303 - 2,303 - --------------------- ------------------- Unallocated corporate overhead, excluding specified charges (Non- GAAP) (4,735) (3,776) (24,283) (15,486) Total Net sales $238,061 $156,040 $766,917 $613,723 Operating income 33,229 35,443 160,323 138,553 Operating income as a % of net sales 14.0% 22.7% 20.9% 22.6% Add back: Amortization related to merger 12,103 - 12,103 - Stock-based compensation related to merger 2,303 - 2,303 - Proteomics write-off 2,956 - 2,956 - Impairment charge - - - 3,655 Litigation settlement - - - (2,908) Severance charges - - - 871 --------------------- ------------------- Operating income, excluding specified charges (Non- GAAP) 50,591 35,443 177,685 140,171 Non-GAAP operating income as a % of net sales 21.3% 22.7% 23.2% 22.8% Charles River management believes that non-GAAP financial results provide useful information to investors in being able to assess the Company's ongoing operations without the effect of one-time charges. Such information provides investors with the ability to assess the Company's operating performance. 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. 25, Dec. 27, Dec. 25, Dec. 27, 2004 2003 2004 2003 Net income $20,077 $20,645 $89,792 $80,151 Add back: Deferred tax asset write- off - - 7,900 - Valuation allowance release - - (2,111) - Amortization related to merger 12,103 - 12,103 - Stock-based compensation related to merger 2,303 - 2,303 - Proteomics write-off 2,956 - 2,956 - Minority Interest on Proteomics write-off (345) - (345) - Deferred financing cost write-off 105 - 105 - Impairment charge - - - 3,655 Litigation settlement - - - (2,908) Severance charges - - - 871 Tax effect (6,001) - (6,001) (622) ---------------------- ---------------------- Net income, excluding specified charges (Non- GAAP) $31,198 $20,645 $106,702 $81,147 ====================== ====================== 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) $31,198 $20,645 $106,702 $81,147 After tax equivalent interest expense on 3.5% senior convertible debentures 1,090 995 4,125 3,982 ---------------------- ---------------------- Income for purposes of calculating diluted earnings per share, excluding specified charges (Non- GAAP) $32,288 $21,640 $110,827 $85,129 ====================== ====================== Weighted average shares outstanding - Basic 60,341,786 45,694,910 49,601,021 45,448,368 Effect of dilutive securities: 3.5% senior convertible debentures 4,759,455 4,759,455 4,759,455 4,759,455 Stock options and contingently issued restricted stock 1,593,121 676,673 1,346,665 726,291 Warrants 341,315 322,499 338,707 380,691 ---------------------- ---------------------- Weighted average shares outstanding - Diluted 67,035,677 51,453,537 56,045,848 51,314,805 ====================== ====================== Basic earnings per share $0.33 $0.45 $1.81 $1.76 Diluted earnings per share $0.32 $0.42 $1.68 $1.64 Basic earnings per share, excluding specified charges (Non-GAAP) $0.52 $0.45 $2.15 $1.79 Diluted earnings per share, excluding specified charges (Non-GAAP) $0.48 $0.42 $1.98 $1.66 Charles River management believes that non-GAAP financial results provide useful information to investors in being able to assess the Company's ongoing operations without the effect of one-time charges. Such information provides investors with the ability to assess the Company's operating performance. 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 Susan E. Hardy, 978-658-6000 Ext. 1616 Director, Investor Relations -----END PRIVACY-ENHANCED MESSAGE-----