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 |
|
|
|
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Income(Loss) |
|
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 income (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 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
27,465 |
|
|
|
|
|
27,465 |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
14,355 |
|
|
14,355 |
Share repurchases |
|
(1,397) |
|
|
(14) |
|
|
|
|
|
(80,028) |
|
|
|
|
|
(80,042) |
Common stock issued for exercise of options |
|
157 |
|
|
1 |
|
|
4,914 |
|
|
(1,074) |
|
|
|
|
|
3,841 |
Common stock issued for restricted stock awards |
|
27 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
|
|
0 |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,559) |
|
|
|
|
|
(12,559) |
Stock-based compensation expense |
|
|
|
|
|
|
|
12,413 |
|
|
|
|
|
|
|
|
12,413 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
340 |
|
|
|
|
|
|
|
|
340 |
Balances at December 31, 2023 |
|
157,142 |
|
$ |
1,571 |
|
$ |
764,273 |
|
$ |
1,261,376 |
|
$ |
(63,661) |
|
$ |
1,963,559 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
49,059 |
|
|
|
|
|
49,059 |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,646) |
|
|
(11,646) |
Common stock issued for exercise of options |
|
372 |
|
|
4 |
|
|
15,761 |
|
|
|
|
|
|
|
|
15,765 |
Common stock issued for restricted stock awards |
|
4 |
|
|
0 |
|
|
0 |
|
|
(168) |
|
|
|
|
|
(168) |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,579) |
|
|
|
|
|
(12,579) |
Stock-based compensation expense |
|
|
|
|
|
|
|
8,053 |
|
|
|
|
|
|
|
|
8,053 |
Common stock issued to employee stock purchase plan |
|
36 |
|
|
1 |
|
|
2,251 |
|
|
|
|
|
|
|
|
2,252 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
80 |
Balances at March 31, 2024 |
|
157,554 |
|
$ |
1,576 |
|
$ |
790,418 |
|
$ |
1,297,688 |
|
$ |
(75,307) |
|
$ |
2,014,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 income (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 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
50,005 |
|
|
|
|
|
|
|
|
50,005 |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
16,685 |
|
|
|
|
|
16,685 |
Common stock issued for exercise of options |
|
155 |
|
|
1 |
|
|
5,074 |
|
|
|
|
|
|
|
|
|
|
|
5,075 |
Common stock issued for restricted stock awards |
|
11 |
|
|
1 |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
2 |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,561) |
|
|
|
|
|
|
|
|
(12,561) |
Stock-based compensation expense |
|
|
|
|
|
|
|
16,413 |
|
|
|
|
|
|
|
|
|
|
|
16,413 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
333 |
|
|
|
|
|
|
|
|
|
|
|
333 |
Balances at December 31, 2022 |
|
157,094 |
|
$ |
1,571 |
|
$ |
700,684 |
|
$ |
1,199,976 |
|
$ |
(75,125) |
|
$ |
— |
|
$ |
1,827,106 |
Net earnings |
|
|
|
|
|
|
|
|
|
|
70,218 |
|
|
|
|
|
|
|
|
70,218 |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,574 |
|
|
|
|
|
1,574 |
Share repurchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
Common stock issued for exercise of options |
|
201 |
|
|
2 |
|
|
1,871 |
|
|
(10,733) |
|
|
|
|
|
|
|
|
(8,860) |
Common stock issued for restricted stock awards |
|
6 |
|
|
0 |
|
|
0 |
|
|
(267) |
|
|
|
|
|
|
|
|
(267) |
Cash dividends |
|
|
|
|
|
|
|
|
|
|
(12,582) |
|
|
|
|
|
|
|
|
(12,582) |
Stock-based compensation expense |
|
|
|
|
|
|
|
9,995 |
|
|
|
|
|
|
|
|
|
|
|
9,995 |
Common stock issued to employee stock purchase plan |
|
38 |
|
|
0 |
|
|
2,389 |
|
|
|
|
|
|
|
|
|
|
|
2,389 |
Employee stock purchase plan expense |
|
|
|
|
|
|
|
113 |
|
|
|
|
|
|
|
|
|
|
|
113 |
Balances at March 31, 2023 |
|
157,339 |
|
$ |
1,573 |
|
$ |
715,052 |
|
$ |
1,246,612 |
|
$ |
(73,551) |
|
$ |
— |
|
$ |
1,889,686 |
|
Schedule of changes in Accumulated Other Comprehensive Income (Loss) |
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2024 (in thousands): |
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of December 31, 2023, net of tax: |
|
$ |
8,842 |
|
$ |
(72,503) |
|
$ |
(63,661) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications |
|
|
(1,626) |
|
|
(12,620) |
|
|
(14,246) |
Amounts reclassified out |
|
|
2,570 |
|
|
837 |
|
|
3,407 |
Total other comprehensive income (loss), before tax |
|
|
944 |
|
|
(11,783) |
|
|
(10,839) |
Tax (expense)/benefit |
|
|
(609) |
|
|
(198) |
|
|
(807) |
Total other comprehensive income (loss), net of tax |
|
|
335 |
|
|
(11,981) |
|
|
(11,646) |
Balance as of March 31, 2024, net of tax |
|
$ |
9,177 |
|
$ |
(84,484) |
|
$ |
(75,307) |
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2023 (in thousands): |
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of December 31, 2022, attributable to Bio-Techne, net of tax: |
|
$ |
12,079 |
|
$ |
(87,204) |
|
$ |
(75,125) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications, attributable to Bio-Techne |
|
|
(3,105) |
|
|
3,282 |
|
|
177 |
Amounts reclassified out |
|
|
1,826 |
|
|
— |
|
|
1,826 |
Total other comprehensive income (loss), before tax |
|
|
(1,279) |
|
|
3,282 |
|
|
2,003 |
Tax (expense)/benefit |
|
|
(429) |
|
|
— |
|
|
(429) |
Total other comprehensive income (loss), net of tax |
|
|
(1,708) |
|
|
3,282 |
|
|
1,574 |
Balance as of March 31, 2023, net of tax |
|
$ |
10,371 |
|
$ |
(83,922) |
|
$ |
(73,551) |
|
|
|
|
|
|
|
|
|
|
Nine months ended March 31, 2024 (in thousands): |
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of June 30, 2023, net of tax: |
|
$ |
12,862 |
|
$ |
(78,926) |
|
$ |
(66,064) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications |
|
|
(9,582) |
|
|
(7,368) |
|
|
(16,950) |
Amounts reclassified out |
|
|
7,729 |
|
|
2,372 |
|
|
10,101 |
Total other comprehensive income (loss), before tax |
|
|
(1,853) |
|
|
(4,996) |
|
|
(6,849) |
Tax (expense)/benefit |
|
|
(1,832) |
|
|
(562) |
|
|
(2,394) |
Total other comprehensive income (loss), net of tax |
|
|
(3,685) |
|
|
(5,558) |
|
|
(9,243) |
Balance as of March 31, 2024, net of tax(1) |
|
$ |
9,177 |
|
$ |
(84,484) |
|
$ |
(75,307) |
|
|
|
|
|
|
|
|
|
|
Nine months ended March 31, 2023 (in thousands): |
|
Unrealized |
|
|
|
|
|
|
|
|
Gains |
|
Foreign |
|
|
|
|
|
(Losses) on |
|
Currency |
|
|
|
|
|
Derivative |
|
Translation |
|
|
|
|
|
Instruments |
|
Adjustments |
|
Total |
Balance as of June 30, 2022, attributable to Bio-Techne, net of tax: |
|
$ |
8,069 |
|
$ |
(83,269) |
|
$ |
(75,200) |
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
|
Amounts before reclassifications, attributable to Bio-Techne |
|
|
431 |
|
|
(805) |
|
|
(374) |
Amounts reclassified out |
|
|
2,445 |
|
|
152 |
|
|
2,597 |
Total other comprehensive income (loss), before tax |
|
|
2,876 |
|
|
(653) |
|
|
2,223 |
Tax (expense)/benefit |
|
|
(574) |
|
|
— |
|
|
(574) |
Total other comprehensive income (loss), net of tax |
|
|
2,302 |
|
|
(653) |
|
|
1,649 |
Balance as of March 31, 2023, net of tax(1) |
|
$ |
10,371 |
|
$ |
(83,922) |
|
$ |
(73,551) |
(1) The Company had a net deferred tax liability for its cash flow hedge of $2.9 million and $3.2 million for the nine months ended March 31, 2024 and 2023, respectively,
|