Schedule of the Consolidated Changes in Equity |
Consolidated Changes in Equity (amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bio-Techne Shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
Other |
|
|
|
|
|
|
|
|
Common Stock |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Noncontrolling |
|
|
|
|
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Income(Loss) |
|
Interest |
|
Total |
Balances at June 30, 2023 |
|
157,642 |
|
$ |
1,576 |
|
$ |
721,543 |
|
$ |
1,309,461 |
|
$ |
(66,064) |
|
$ |
— |
|
$ |
1,966,516 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
50,993 |
|
|
|
|
|
|
|
|
50,993 |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,952) |
|
|
|
|
|
(11,952) |
Common stock issued for exercise of options |
|
633 |
|
|
6 |
|
|
12,877 |
|
|
(15,460) |
|
|
|
|
|
|
|
|
(2,577) |
Common stock issued for restricted stock awards |
|
47 |
|
|
1 |
|
|
0 |
|
|
(4,768) |
|
|
|
|
|
|
|
|
(4,767) |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,654) |
|
|
|
|
|
|
|
|
(12,654) |
Stock-based compensation expense |
|
|
|
|
|
|
|
9,981 |
|
|
|
|
|
|
|
|
|
|
|
9,981 |
Common stock issued to employee stock purchase plan |
|
33 |
|
|
1 |
|
|
2,093 |
|
|
|
|
|
|
|
|
|
|
|
2,094 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
112 |
|
|
|
|
|
|
|
|
|
|
|
112 |
Balances at September 30, 2023 |
|
158,355 |
|
$ |
1,584 |
|
$ |
746,606 |
|
$ |
1,327,572 |
|
$ |
(78,016) |
|
$ |
— |
|
$ |
1,997,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bio-Techne Shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
Other |
|
|
|
|
|
|
|
|
Common Stock |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Noncontrolling |
|
|
|
|
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Income(Loss) |
|
Interest |
|
Total |
Balances at June 30, 2022 |
|
156,644 |
|
$ |
1,566 |
|
$ |
652,467 |
|
$ |
1,122,937 |
|
$ |
(75,200) |
|
$ |
(759) |
|
$ |
1,701,011 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
89,555 |
|
|
|
|
|
179 |
|
|
89,734 |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,762) |
|
|
|
|
|
(16,762) |
Reclassification of cumulative translation adjustment for Eminence to non-operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
152 |
|
|
(33) |
|
|
119 |
Elimination of noncontrolling equity interest from sale of Eminence |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
613 |
|
|
613 |
Share repurchases |
|
(222) |
|
|
(2) |
|
|
|
|
|
(19,560) |
|
|
|
|
|
|
|
|
(19,562) |
Common stock issued for exercise of options |
|
425 |
|
|
5 |
|
|
9,418 |
|
|
(11,428) |
|
|
|
|
|
|
|
|
(2,005) |
Common stock issued for restricted stock awards |
|
45 |
|
|
0 |
|
|
0 |
|
|
(6,427) |
|
|
|
|
|
|
|
|
(6,427) |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,545) |
|
|
|
|
|
|
|
|
(12,545) |
Stock-based compensation expense |
|
|
|
|
|
|
|
14,364 |
|
|
|
|
|
|
|
|
|
|
|
14,364 |
Common stock issued to employee stock purchase plan |
|
36 |
|
|
0 |
|
|
2,517 |
|
|
|
|
|
|
|
|
|
|
|
2,517 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
97 |
|
|
|
|
|
|
|
|
|
|
|
97 |
Balances at September 30, 2022 |
|
156,928 |
|
$ |
1,569 |
|
$ |
678,863 |
|
$ |
1,162,532 |
|
$ |
(91,810) |
|
$ |
— |
|
$ |
1,751,154 |
|
Schedule of each component of other comprehensive income (loss) |
The accumulated balances related to each component of other comprehensive income (loss) attributable to Bio-Techne are summarized as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of June 30, 2023 |
|
$ |
12,862 |
|
$ |
(78,926) |
|
$ |
(66,064) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications, attributable to Bio-Techne |
|
|
1,587 |
|
|
(11,069) |
|
|
(9,482) |
Amounts reclassified out |
|
|
(2,539) |
|
|
(698) |
|
|
(3,237) |
Total other comprehensive income (loss), before tax |
|
|
(952) |
|
|
(11,767) |
|
|
(12,719) |
Tax (expense)/benefit |
|
|
(602) |
|
|
(165) |
|
|
(767) |
Total other comprehensive income (loss), net of tax |
|
|
(350) |
|
|
(11,602) |
|
|
(11,952) |
Balance as of September 30, 2023(1) |
|
$ |
12,512 |
|
$ |
(90,528) |
|
$ |
(78,016) |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of June 30, 2022 attributable to Bio-Techne |
|
$ |
8,069 |
|
$ |
(83,269) |
|
$ |
(75,200) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications, attributable to Bio-Techne |
|
|
4,376 |
|
|
(21,457) |
|
|
(17,081) |
Amounts reclassified out |
|
|
417 |
|
|
152 |
|
|
569 |
Total other comprehensive income (loss), before tax |
|
|
4,793 |
|
|
(21,305) |
|
|
(16,512) |
Tax (expense)/benefit |
|
|
98 |
|
|
— |
|
|
98 |
Total other comprehensive income (loss), net of tax |
|
|
4,695 |
|
|
(21,305) |
|
|
(16,610) |
Balance as of September 30, 2022(1) |
|
$ |
12,764 |
|
$ |
(104,574) |
|
$ |
(91,810) |
(1)The Company had a net deferred tax liability of $4,145 and $3,921 as of September 30, 2023 and September 30, 2022, respectively.
|