Charles River Laboratories International Inc
NYSE:CRL
Income Statement
Earnings Waterfall
Charles River Laboratories International Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-869.9m
USD
|
Operating Income
|
659.3m
USD
|
Other Expenses
|
-184.7m
USD
|
Net Income
|
474.6m
USD
|
Income Statement
Charles River Laboratories International Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 165
N/A
|
1 174
+1%
|
1 222
+4%
|
1 257
+3%
|
1 298
+3%
|
1 319
+2%
|
1 317
0%
|
1 339
+2%
|
1 363
+2%
|
1 398
+3%
|
1 492
+7%
|
1 569
+5%
|
1 681
+7%
|
1 772
+5%
|
1 807
+2%
|
1 846
+2%
|
1 858
+1%
|
1 906
+3%
|
2 022
+6%
|
2 143
+6%
|
2 266
+6%
|
2 377
+5%
|
2 449
+3%
|
2 532
+3%
|
2 621
+4%
|
2 724
+4%
|
2 749
+1%
|
2 824
+3%
|
2 924
+4%
|
3 042
+4%
|
3 274
+8%
|
3 426
+5%
|
3 540
+3%
|
3 630
+3%
|
3 688
+2%
|
3 781
+3%
|
3 976
+5%
|
4 092
+3%
|
4 178
+2%
|
4 216
+1%
|
4 129
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(769)
|
(771)
|
(796)
|
(813)
|
(822)
|
(833)
|
(825)
|
(827)
|
(832)
|
(841)
|
(899)
|
(954)
|
(1 030)
|
(1 091)
|
(1 111)
|
(1 132)
|
(1 157)
|
(1 195)
|
(1 280)
|
(1 362)
|
(1 426)
|
(1 506)
|
(1 557)
|
(1 609)
|
(1 663)
|
(1 725)
|
(1 756)
|
(1 788)
|
(1 850)
|
(1 912)
|
(2 034)
|
(2 139)
|
(2 206)
|
(2 266)
|
(2 310)
|
(2 370)
|
(2 513)
|
(2 588)
|
(2 633)
|
(2 664)
|
(2 600)
|
|
Gross Profit |
396
N/A
|
403
+2%
|
426
+6%
|
445
+4%
|
476
+7%
|
486
+2%
|
492
+1%
|
513
+4%
|
532
+4%
|
557
+5%
|
594
+7%
|
615
+4%
|
651
+6%
|
681
+5%
|
697
+2%
|
714
+2%
|
701
-2%
|
711
+1%
|
742
+4%
|
781
+5%
|
840
+8%
|
870
+4%
|
893
+3%
|
922
+3%
|
958
+4%
|
999
+4%
|
993
-1%
|
1 036
+4%
|
1 074
+4%
|
1 130
+5%
|
1 240
+10%
|
1 288
+4%
|
1 335
+4%
|
1 363
+2%
|
1 378
+1%
|
1 411
+2%
|
1 463
+4%
|
1 503
+3%
|
1 546
+3%
|
1 552
+0%
|
1 529
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(242)
|
(249)
|
(263)
|
(276)
|
(289)
|
(298)
|
(301)
|
(308)
|
(307)
|
(319)
|
(345)
|
(362)
|
(387)
|
(405)
|
(406)
|
(412)
|
(406)
|
(416)
|
(438)
|
(463)
|
(485)
|
(511)
|
(530)
|
(554)
|
(576)
|
(591)
|
(596)
|
(602)
|
(620)
|
(652)
|
(689)
|
(707)
|
(702)
|
(726)
|
(690)
|
(728)
|
(803)
|
(832)
|
(896)
|
(885)
|
(870)
|
|
Selling, General & Administrative |
(224)
|
(231)
|
(242)
|
(252)
|
(264)
|
(271)
|
(275)
|
(283)
|
(283)
|
(293)
|
(314)
|
(325)
|
(345)
|
(359)
|
(361)
|
(369)
|
(365)
|
(375)
|
(388)
|
(405)
|
(420)
|
(437)
|
(453)
|
(471)
|
(486)
|
(493)
|
(493)
|
(495)
|
(508)
|
(539)
|
(571)
|
(584)
|
(577)
|
(580)
|
(557)
|
(600)
|
(656)
|
(689)
|
(756)
|
(746)
|
(732)
|
|
Depreciation & Amortization |
(18)
|
(18)
|
(20)
|
(24)
|
(26)
|
(27)
|
(26)
|
(25)
|
(24)
|
(25)
|
(31)
|
(36)
|
(42)
|
(46)
|
(45)
|
(43)
|
(41)
|
(41)
|
(50)
|
(58)
|
(65)
|
(74)
|
(78)
|
(83)
|
(90)
|
(98)
|
(103)
|
(108)
|
(112)
|
(113)
|
(118)
|
(123)
|
(125)
|
(134)
|
(139)
|
(141)
|
(147)
|
(143)
|
(140)
|
(139)
|
(137)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
5
|
14
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
155
N/A
|
153
-1%
|
164
+7%
|
169
+3%
|
187
+10%
|
188
+1%
|
191
+1%
|
205
+7%
|
225
+10%
|
238
+6%
|
248
+4%
|
253
+2%
|
265
+5%
|
276
+4%
|
291
+5%
|
302
+4%
|
295
-2%
|
295
+0%
|
304
+3%
|
318
+5%
|
356
+12%
|
359
+1%
|
362
+1%
|
369
+2%
|
383
+4%
|
408
+7%
|
397
-3%
|
434
+9%
|
454
+5%
|
478
+5%
|
550
+15%
|
581
+6%
|
633
+9%
|
638
+1%
|
687
+8%
|
683
-1%
|
660
-3%
|
671
+2%
|
650
-3%
|
667
+3%
|
659
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(15)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(19)
|
(13)
|
(17)
|
(19)
|
(23)
|
(28)
|
(28)
|
(29)
|
(29)
|
(33)
|
(44)
|
(54)
|
(63)
|
(62)
|
(64)
|
(52)
|
(60)
|
(64)
|
(63)
|
(76)
|
(87)
|
(101)
|
(98)
|
(95)
|
(75)
|
(53)
|
(40)
|
(35)
|
(59)
|
(83)
|
(113)
|
(134)
|
(132)
|
|
Non-Reccuring Items |
(3)
|
(5)
|
(8)
|
(8)
|
(9)
|
(7)
|
(5)
|
(10)
|
(19)
|
(23)
|
(31)
|
(32)
|
(27)
|
(21)
|
(12)
|
(7)
|
(7)
|
(9)
|
(22)
|
(26)
|
(24)
|
(26)
|
(26)
|
(24)
|
(31)
|
(32)
|
(24)
|
(21)
|
(21)
|
(16)
|
(27)
|
(35)
|
(20)
|
0
|
0
|
0
|
11
|
122
|
121
|
105
|
81
|
|
Total Other Income |
7
|
12
|
14
|
10
|
11
|
(4)
|
3
|
4
|
8
|
13
|
8
|
8
|
9
|
22
|
20
|
26
|
38
|
29
|
38
|
38
|
13
|
13
|
1
|
(19)
|
12
|
(18)
|
8
|
44
|
101
|
96
|
76
|
39
|
(57)
|
(60)
|
(105)
|
(106)
|
11
|
(68)
|
(30)
|
(20)
|
(28)
|
|
Pre-Tax Income |
138
N/A
|
146
+5%
|
159
+9%
|
161
+1%
|
178
+11%
|
167
-6%
|
176
+6%
|
186
+5%
|
195
+5%
|
215
+10%
|
209
-3%
|
209
+0%
|
223
+6%
|
249
+12%
|
272
+9%
|
292
+7%
|
297
+2%
|
282
-5%
|
275
-2%
|
276
+0%
|
282
+2%
|
285
+1%
|
274
-4%
|
274
0%
|
304
+11%
|
293
-4%
|
318
+9%
|
380
+20%
|
447
+18%
|
458
+2%
|
501
+9%
|
489
-2%
|
481
-2%
|
525
+9%
|
542
+3%
|
542
0%
|
623
+15%
|
643
+3%
|
628
-2%
|
617
-2%
|
581
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(34)
|
(40)
|
(40)
|
(48)
|
(38)
|
(35)
|
(38)
|
(43)
|
(57)
|
(65)
|
(65)
|
(67)
|
(84)
|
(87)
|
(92)
|
(93)
|
(72)
|
(67)
|
(62)
|
(60)
|
(61)
|
(58)
|
(43)
|
(50)
|
(44)
|
(46)
|
(79)
|
(82)
|
(80)
|
(101)
|
(86)
|
(82)
|
(95)
|
(91)
|
(98)
|
(130)
|
(142)
|
(138)
|
(137)
|
(101)
|
|
Income from Continuing Operations |
105
|
112
|
120
|
121
|
130
|
129
|
142
|
147
|
152
|
158
|
144
|
144
|
156
|
166
|
185
|
200
|
204
|
211
|
209
|
214
|
222
|
224
|
216
|
231
|
254
|
249
|
273
|
302
|
365
|
378
|
401
|
403
|
399
|
430
|
451
|
443
|
493
|
501
|
490
|
481
|
480
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
Net Income (Common) |
103
N/A
|
110
+6%
|
118
+7%
|
119
+1%
|
127
+7%
|
126
-1%
|
139
+10%
|
145
+4%
|
149
+3%
|
155
+4%
|
142
-9%
|
142
+0%
|
155
+9%
|
164
+6%
|
183
+11%
|
198
+8%
|
123
-38%
|
129
+5%
|
129
0%
|
137
+6%
|
226
+65%
|
229
+1%
|
219
-4%
|
231
+6%
|
252
+9%
|
248
-2%
|
271
+10%
|
301
+11%
|
364
+21%
|
375
+3%
|
396
+6%
|
397
+0%
|
391
-1%
|
422
+8%
|
443
+5%
|
436
-2%
|
486
+11%
|
496
+2%
|
484
-2%
|
475
-2%
|
475
0%
|
|
EPS (Diluted) |
2.15
N/A
|
2.27
+6%
|
2.47
+9%
|
2.51
+2%
|
2.66
+6%
|
2.63
-1%
|
2.92
+11%
|
3.06
+5%
|
3.15
+3%
|
3.25
+3%
|
2.95
-9%
|
2.95
N/A
|
3.22
+9%
|
3.41
+6%
|
3.8
+11%
|
4.11
+8%
|
2.53
-38%
|
2.64
+4%
|
2.63
0%
|
2.77
+5%
|
4.62
+67%
|
4.62
N/A
|
4.4
-5%
|
4.65
+6%
|
5.07
+9%
|
4.97
-2%
|
5.4
+9%
|
5.94
+10%
|
7.2
+21%
|
7.33
+2%
|
7.71
+5%
|
7.69
0%
|
7.6
-1%
|
8.23
+8%
|
8.64
+5%
|
8.49
-2%
|
9.48
+12%
|
9.67
+2%
|
9.42
-3%
|
9.2
-2%
|
9.22
+0%
|