Recent Updates
Recently added Catalysts
IDXX

IDEXX Laboratories Announces Second Quarter Results

Key Takeaway: IDEXX Laboratories Announces Second Quarter Results WESTBROOK, Maine, Aug. 1, 2019 /PRNewswire/ -- IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, reports revenues of $620 million f

Full Press Release Details

IDEXX Laboratories Announces Second Quarter Results
WESTBROOK, Maine, Aug. 1, 2019 /PRNewswire/ --
IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, reports revenues of $620 million for the second quarter of 2019, an increase of 7% compared to the prior year period on a reported basis, and 9% on an organic basis.
Second quarter results were driven by CAG Diagnostics recurring revenue growth of 9% reported and 11% organic, net of an estimated 0.5% growth headwind related to Brexit order timing and equivalent day effects. Global results reflected 10% reported and 13% organic growth in IDEXX VetLab consumables, continued strong double-digit gains in U.S. reference laboratory diagnostic and consulting services revenues, and 8% reported and 9% organic revenue growth in rapid assay products revenues. High IDEXX VetLab consumables revenue growth was supported by a 21% year-over-year increase in Catalyst chemistry analyzer installed base, benefiting from 761 placements at new and competitive accounts in international markets, a 39% year-over-year increase, and 486 Catalyst placements in North America, an 8% year-over-year increase. Overall organic revenue growth results in the second quarter were moderated by comparisons to very strong prior year period instrument placement levels, and flat organic growth in livestock, poultry and dairy ( LPD ) revenue, including declines in swine diagnostic testing related to the African swine fever epidemic in China.
Earnings per diluted share ( EPS ) was $1.43 for the second quarter, representing reported EPS growth of 16% and comparable constant currency EPS growth of 19%. These results reflected continued strong CAG Diagnostics recurring revenue gains, which supported a higher than projected 140 basis point improvement in operating margins on a reported basis and 120 basis points on a constant currency basis.
The Company is refining its full year 2019 revenue growth outlook to 7.5% - 9% on a reported basis and 9.5% - 10.5% on an organic basis. This reflects adjustments to our reported revenue growth outlook related to updated projections for foreign exchange rate impacts, and a 0.5% reduction to the high end of previous organic growth guidance, incorporating second quarter results. The Company is refining its full year reported revenue growth guidance for CAG Diagnostics recurring revenues to 9% - 10.5% and reinforcing its organic revenue growth guidance of 11% - 12%, consistent with strong year-to-date trends. The Company is raising its 2019 EPS guidance range by $0.05 per share at mid-point to $4.82 - $4.92, reflecting $0.04 per share in benefit from a lower projected effective tax rate from higher share-based compensation tax benefits and $0.02 per share in operational improvement from raised expectations for full year operating margin improvement of 100 - 125 basis points on a constant currency basis and lower interest expense projections. These benefits are partially offset by a $0.01 per share negative impact related to updated foreign exchange rate assumptions. Our updated EPS guidance is for 13% - 15% in reported EPS growth, or 17% - 20% on a comparable constant currency basis, aligned with our long-term performance goals.
IDEXX business momentum remained strong in the second quarter driven by high organic growth in CAG Diagnostics recurring revenues. The solid performance we continue to deliver is the result of a deep and talented global team, an unrelenting commitment to innovation, a unique multi-modal strategy and our durable recurring revenue business model. We're well positioned to build on this foundation through the expansion of key initiatives like IDEXX Preventive Care, which is building momentum as a driver of increased diagnostic testing, supporting faster growth for engaged IDEXX customers, said Jay Mazelsky, the Company's Interim President and Chief Executive Officer.
Second Quarter Performance Highlights
Companion Animal Group
The Companion Animal Group generated 8% reported and 10% organic revenue growth for the quarter, supported by CAG Diagnostics recurring revenue growth of 9% reported and 11% organic.
Veterinary software, services and diagnostic imaging systems revenue growth increased 9% on a reported basis and 7% on an organic basis, driven by growth in subscription-based service revenues, including continued expansion of our practice management platforms.
Water achieved revenue growth of 6% on a reported basis and 10% on an organic basis in the second quarter, supported by continued strong growth in international markets and mid single-digit gains in the U.S.
Livestock, Poultry and Dairy ( LPD )
LPD revenue declined 5% on a reported basis and was flat on an organic basis for the second quarter, supported by growth in herd health screening and solid increases in pregnancy and poultry testing. These gains were offset by significant declines in swine diagnostic testing related to African swine fever outbreaks in China, and moderate declines in European disease eradication programs.
Gross Profit and Operating Profit
Gross profits increased 8% year-over-year, and gross margin was 57.7%, an increase of 50 basis points compared to prior year period results on a reported basis and 30 basis points on a constant currency basis. Gross margin improvement was driven by mix benefits from strong growth in IDEXX VetLab consumable and rapid assay revenues and lower relative IDEXX VetLab instrument revenue growth, and continued moderate CAG Diagnostics recurring revenue net price gains. Gains in these areas were partially offset by increased investments in reference laboratory capacity and systems, and expanded field software support resources.
Operating margin was 26.5% in the quarter, 140 basis points higher than the prior year period results on a reported basis and 120 basis points on a constant currency basis, supported by gross margin gains and operating expense leverage on high revenue growth. Operating expenses increased 4% on a reported basis and 6% on a constant currency basis, driven by increases in our CAG segment's sales and marketing costs and research and development spending, with overall expense increases moderated by low constant currency growth in general and administrative costs.
2019 Financial Outlook
The following guidance for 2019 reflects the assumptions that for the remainder of 2019, the value of foreign currencies will remain at the following rates in U.S. dollars:
and relative to the U.S. dollar:
Outlook for 2019
We are refining our 2019 revenue outlook to $2,380 million - $2,410 million, reflecting expectations for reported revenue growth of 7.5% - 9% and organic revenue growth of 9.5% - 10.5%. At mid-point, the updated revenue outlook is $10 million below our previous guidance, including $5 million of impact related to updated foreign exchange estimates and $5 million in operational refinements related to our second quarter results, resulting in a 0.5% reduction to the high end of our earlier organic revenue growth guidance. Our outlook reflects expectations for CAG Diagnostics recurring reported revenue growth of 9% - 10.5% and consistent expectations for organic revenue growth of 11% - 12%. At the foreign exchange rate assumptions in 2019 noted above, we estimate that the effect of the stronger U.S. dollar will reduce full year 2019 reported revenue growth by approximately 1.5% to 2%.
We are updating our 2019 EPS outlook to $4.82 - $4.92 per share, reflecting an increase of $0.05 per share at mid-point, reflecting $0.04 per share of improvement related to updated estimates for share-based compensation tax benefits and $0.02 per share of benefit from improved expectations for full year operating performance supported by higher projected operating margin gains of 100 - 125 basis points on a constant currency basis and lower projected interest expense. For the full year, we now expect a foreign exchange headwind of $0.04 per share, a $0.01 higher impact compared to previously projected impact, net of projected hedge gains of approximately $11.5 million in 2019. The updated outlook represents EPS growth of 13% - 15% on a reported basis, and 17% - 20% on a comparable constant currency growth basis.
The Company continues to project free cash flow at approximately 60% - 65% of net income in 2019, including an estimated $70 million of capital spending related to the completion of our Westbrook, Maine headquarters expansion and the relocation and expansion of our core laboratory in Germany. For 2019, the Company projects capital spending of approximately $160 million - $175 million.
The Company provides the following updated guidance for 2019:
Amounts in millions except per share data and percentages
Guidance Range Growth Definition Year-over-year Growth
Revenue $2,380 - $2,410 Reported 7.5 % - 9 %
Organic Revenue Growth 9.5 % - 10.5 %
EPS $4.82 - $4.92 Reported 13 % - 15 %
Comparable Constant Currency 17 % - 20 %
Operating Cash Flow ~ 100% - 105% of net income
Free Cash Flow ~ 60% - 65% of net income
Capital Expenditures ~ $160 million - $175 million
We now expect an effective tax rate of approximately 19.5% - 20%, incorporating expectations for a benefit from share-based compensation accounting of $12 million - $14 million or approximately 250 basis points. We are now projecting a reduction in weighted average shares outstanding of approximately 1%, and interest expense, net of interest income, of approximately $34 million reflecting current and projected borrowings.
Conference Call and Webcast Information
IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (Eastern) to discuss its second quarter 2019 results and management's outlook. To participate in the conference call, dial 1-800-230-1093 or 1-612-288-0337 and reference confirmation code 470018. Replay of the conference call will be available through Thursday, August 8, 2019 by dialing 1-800-475-6701 or 1-320-365-3844 and referencing replay code 470018. Individuals can access a live webcast of the conference call through a link on the IDEXX website, www.idexx.com/investors. An archived edition of the webcast will be available after 1:00 p.m. (Eastern) on that day via the same link and will remain available for one year.
About IDEXX Laboratories, Inc.
IDEXX Laboratories, Inc. is a member of the S&P 500 Index and is a leader in pet healthcare innovation, serving practicing veterinarians around the world with a broad range of diagnostic and information technology-based products and services. IDEXX products enhance the ability of veterinarians to provide advanced medical care, improve staff efficiency and build more economically successful practices. IDEXX is also a worldwide leader in providing diagnostic tests and information for livestock and poultry and tests for the quality and safety of water and milk. Headquartered in Maine, IDEXX employs more than 8,000 people and offers products to customers in over 175 countries. For more information about IDEXX, visit: www.idexx.com.
Note Regarding Forward-Looking Statements
This earnings release contains statements about the Company's business prospects and estimates of the Company's financial results for future periods that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are included above under 2019 Financial Outlook , Outlook for 2019 , and elsewhere and can be identified by the use of words such as expects , may , anticipates , intends , would , will , plans , believes , estimates , projected , should , and similar words and expressions. Our forward-looking statements include statements relating to revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates; and projected operating margins and expenses, capital expenditures, gains from foreign currency hedging transactions, tax and EPS benefits from share-based compensation arrangements, effective tax rates, weighted average shares outstanding and interest expense. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings Business, Risk Factors, Legal Proceedings, Management's Discussion and Analysis of Financial Condition and Results of Operations and Quantitative and Qualitative Disclosures About Market Risk in the Company's Annual Report on Form 10-K for the year ended December 31, 2018 and in the corresponding sections of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019, as well as those described from time to time in the Company's other filings with the U.S. Securities and Exchange Commission available at www.sec.gov. The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.
Statement Regarding Non-GAAP Financial Measures
The following defines terms and conventions and provides reconciliations regarding certain measures used in this earnings release and/or the accompanying earnings conference call that are not required by, or presented in accordance with, generally accepted accounting principles in the United States of America ( GAAP ), otherwise referred to as non-GAAP financial measures. To supplement the Company's consolidated results presented in accordance with GAAP, the Company has disclosed non-GAAP financial measures that exclude or adjust certain items. Management believes these non-GAAP financial measures provide useful supplemental information for its and investors' evaluation of the Company's business performance and liquidity and are useful for period-over-period comparisons of the performance of the Company's business and its liquidity and to the performance and liquidity of our peers. While management believes that these non-GAAP financial measures are useful in evaluating the Company's business, this information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be the same as similarly titled measures reported by other companies.
Constant currency - Constant currency references are non-GAAP financial measures which exclude the impact of changes in foreign currency exchange rates and are consistent with how management evaluates our performance and comparisons with prior and future periods. We estimated the net impacts of currency on our revenue, gross profit, operating profit, and EPS results by restating results to the average exchange rates or exchange rate assumptions for the comparative period, which includes adjusting for the estimated impacts of foreign currency hedging transactions and certain impacts on our effective tax rates. These estimated currency changes impacted second quarter 2019 results as follows: decreased revenue growth by 2%, decreased gross profit growth by approximately 2%, increased gross profit margin growth by 20 basis points, decreased operating expense growth by 2%, decreased operating profit growth by 1%, increased operating profit margin growth by 20 basis points, and decreased EPS growth by 2%. Estimated currency changes are also expected to decrease projected full year 2019 revenue growth by approximately 1.5% to 2.0%, decrease projected full year 2019 CAG Diagnostics recurring revenue growth by approximately 1.5% to 2.0%, increase projected operating profit margin growth by approximately 20 basis points, decrease projected 2019 EPS growth by approximately 1%, decrease projected third quarter revenue growth by approximately 1.5%, and increase projected third quarter operating margin growth by approximately 30 basis points. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three and six months ended June 30, 2019.
Growth and organic revenue growth - All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted. Organic revenue growth is a non-GAAP financial measure that excludes the impact of changes in foreign currency exchange rates and revenue from certain business acquisitions. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three and six months ended June 30, 2019. See the constant currency note above for the impacts of estimated currency changes to third quarter and full year 2019, as well projected full year 2019 organic revenue growth for the Company. The percentage change in revenue resulting from acquisitions represents incremental revenues attributable to business acquisitions that have occurred since the beginning of the prior year period. We exclude only acquisitions that are considered to be a business from organic revenue growth. For more detail on what acquisitions we consider to be a business in computing organic growth, please see Management's Discussion and Analysis of Financial Conditions and Results of Operations, Non-GAAP Financial Measures, contained in the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019. For the calculation of projected full year and third quarter 2019 organic revenue growth, and projected full year 2019 CAG Diagnostics recurring organic revenue growth, the impacts of revenue from acquisitions is immaterial.
Comparable constant currency EPS growth - Comparable constant currency EPS growth is a non-GAAP financial measure that excludes the tax benefits of share-based compensation activity under ASU 2016-09. Management believes comparable constant currency EPS growth is a more useful way to measure the Company's business performance than EPS growth because it enables better period-over-period comparisons of the fundamental financial results by excluding items that vary independent of performance and provides greater transparency to investors regarding a key metric used by management. Share-based compensation activity is expected to increase projected EPS by $0.14 to $0.16 per share for the full year 2019 compared to $0.24 per share for the full year 2018, and increased second quarter 2019 EPS by $0.05 per share compared to $0.05 per share in the second quarter of 2018. These impacts and those described in the constant currency note above reconcile reported EPS growth to comparable constant currency EPS growth for the Company.
Free cash flow - Free cash flow is a non-GAAP financial measure and means, with respect to a measurement period, the cash generated from operations during that period, reduced by the Company's investments in property and equipment. Management believes free cash flow is a useful measure because it indicates the cash the operations of the business are generating after appropriate reinvestment for recurring investments in property and equipment that are required to operate the business. See the supplementary analysis of results below for our calculation of free cash flow for the six months ended June 30, 2019 and 2018. To estimate projected 2019 free cash flow, we have deducted projected purchases of property and equipment, also referred to as capital expenditures, of $160 million - $175 million.
Debt to Adjusted EBITDA (Leverage Ratios ) - Adjusted EBITDA, gross debt, and net debt are non-GAAP financial measures. Adjusted EBITDA is a non-GAAP financial measure of earnings before interest, taxes, depreciation, amortization and share-based compensation. Management believes that using Adjusted EBITDA, gross debt and net debt in the Adjusted EBITDA ratio is a useful and recognized measure for evaluating financial leverage. For further information on how Adjusted EBITDA and the Debt to Adjusted EBITDA Ratio are calculated, see the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2019.
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations
Amounts in thousands except per share data (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2019 2018 2019 2018
Revenue: Revenue $620,103 $580,752 $1,196,159 $1,118,408
Expenses and Income: Cost of revenue 262,250 248,313 506,709 482,870
Gross profit 357,853 332,439 689,450 635,538
Sales and marketing 101,364 96,255 207,948 196,356
General and administrative 59,955 61,080 120,316 122,011
Research and development 32,259 29,510 63,773 58,533
Income from operations 164,275 145,594 297,413 258,638
Interest expense, net (8,153) (8,285) (16,499) (16,980)
Income before provision for income taxes 156,122 137,309 280,914 241,658
Provision for income taxes 30,421 28,629 52,504 43,502
Net Income: Net income 125,701 108,680 228,410 198,156
Less: Noncontrolling interest in subsidiary's earnings (5) (11) 23 14
Net income attributable to stockholders $125,706 $108,691 $228,387 $198,142
Earnings per share: Basic $1.46 $1.25 $2.65 $2.27
Earnings per share: Diluted $1.43 $1.23 $2.61 $2.23
Shares outstanding: Basic 86,215 87,004 86,210 87,166
Shares outstanding: Diluted 87,615 88,596 87,594 88,786
IDEXX Laboratories, Inc. and Subsidiaries
Selected Operating Information (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2019 2018 2019 2018
Operating Ratios Gross profit 57.7 % 57.2 % 57.6 % 56.8 %
(as a percentage of revenue): Sales, marketing, general and administrative expense 26.0 % 27.1 % 27.4 % 28.5 %
Research and development expense 5.2 % 5.1 % 5.3 % 5.2 %
Income from operations 1 26.5 % 25.1 % 24.9 % 23.1 %
1 Amounts presented may not recalculate due to rounding.
IDEXX Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
Three Months Ended Three Months Ended
June 30, Percent of June 30, Percent of
2019 Revenue 2018 Revenue
Revenue: CAG $547,349 $507,487
Water 34,764 32,658
LPD 33,104 34,998
Other 4,886 5,609
Total $620,103 $580,752
Gross Profit: CAG $311,639 56.9 % $285,910 56.3 %
Water 24,876 71.6 % 23,079 70.7 %
LPD 19,698 59.5 % 20,687 59.1 %
Other 2,026 41.5 % 2,613 46.6 %
Unallocated Amounts (386) N/A 150 N/A
Total $357,853 57.7 % $332,439 57.2 %
Income from Operations: CAG $144,583 26.4 % $129,796 25.6 %
Water 16,567 47.7 % 15,122 46.3 %
LPD 6,393 19.3 % 6,471 18.5 %
Other 752 15.4 % 1,130 20.1 %
Unallocated Amounts (4,020) N/A (6,925) N/A
Total $164,275 26.5 % $145,594 25.1 %
IDEXX Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
Six Months Ended Six Months Ended
June 30, Percent of June 30, Percent of
2019 Revenue 2018 Revenue
Revenue: CAG $1,056,267 $978,320
Water 65,074 61,801
LPD 64,610 67,238
Other 10,208 11,049
Total $1,196,159 $1,118,408
Gross Profit: CAG $599,127 56.7 % $547,843 56.0 %
Water 47,015 72.2 % 43,441 70.3 %
LPD 38,737 60.0 % 38,334 57.0 %
Other 4,753 46.6 % 4,687 42.4 %
Unallocated Amounts (182) N/A 1,233 N/A
Total $689,450 57.6 % $635,538 56.8 %
Income from Operations: CAG $259,605 24.6 % $230,194 23.5 %
Water 30,349 46.6 % 27,584 44.6 %
LPD 12,643 19.6 % 9,432 14.0 %
Other 2,278 22.3 % 1,628 14.7 %
Unallocated Amounts (7,462) N/A (10,200) N/A
Total $297,413 24.9 % $258,638 23.1 %
IDEXX Laboratories, Inc. and Subsidiaries
Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets
Amounts in thousands (Unaudited)
Three Months Ended
Reported Percentage Percentage Organic
June 30, June 30, Dollar Revenue Change from Change from Revenue
Net Revenue 2019 2018 Change Growth 1 Currency Acquisitions Growth 1
CAG $547,349 $507,487 $39,862 7.9 % (1.8) % 0.1 % 9.5 %
United States 367,031 334,865 32,166 9.6 % - 0.1 % 9.5 %
International 180,318 172,622 7,696 4.5 % (5.4) % 0.1 % 9.7 %
Water 34,764 32,658 2,106 6.4 % (3.2) % - 9.6 %
United States 16,759 15,740 1,019 6.5 % - - 6.5 %
International 18,005 16,918 1,087 6.4 % (6.3) % - 12.8 %
LPD 33,104 34,998 (1,894) (5.4) % (5.0) % - (0.5) %
United States 3,309 3,681 (372) (10.1) % - - (10.1) %
International 29,795 31,317 (1,522) (4.9) % (5.6) % - 0.7 %
Other 4,886 5,609 (723) (12.9) % - - (12.9) %
Total Company $620,103 $580,752 $39,351 6.8 % (2.1) % 0.1 % 8.7 %
United States 388,875 356,736 32,139 9.0 % - 0.1 % 8.9 %
International 231,228 224,016 7,212 3.2 % (5.4) % 0.1 % 8.5 %
Three Months Ended
Reported Percentage Percentage Organic
June 30, June 30, Dollar Revenue Change from Change from Revenue
Net CAG Revenue 2019 2018 Change Growth 1 Currency Acquisitions Growth 1
CAG Diagnostics recurring revenue: $477,431 $437,666 $39,765 9.1 % (1.9) % - 11.0 %
IDEXX VetLab consumables 175,159 158,620 16,539 10.4 % (2.5) % - 12.9 %
Rapid assay products 68,605 63,362 5,243 8.3 % (1.0) % - 9.3 %
Reference laboratory diagnostic and consulting services 213,892 197,268 16,624 8.4 % (1.7) % - 10.1 %
CAG Diagnostics services and accessories 19,775 18,416 1,359 7.4 % (2.1) % - 9.5 %
CAG Diagnostics capital - instruments 31,526 34,544 (3,018) (8.7) % (2.2) % - (6.5) %
Veterinary software, services and diagnostic imaging systems 38,392 35,277 3,115 8.8 % (0.4) % 1.8 % 7.4 %
Net CAG revenue $547,349 $507,487 $39,862 7.9 % (1.8) % 0.1 % 9.5 %
1 See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.
IDEXX Laboratories, Inc. and Subsidiaries
Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets
Amounts in thousands (Unaudited)
Six Months Ended
Reported Percentage Percentage Organic
June 30, June 30, Dollar Revenue Change from Change from Revenue
Net Revenue 2019 2018 Change Growth 1 Currency Acquisitions Growth 1
CAG $1,056,267 $978,320 $77,947 8.0 % (2.2) % 0.1 % 10.0 %
United States 704,905 643,151 61,754 9.6 % - 0.2 % 9.4 %
International 351,362 335,169 16,193 4.8 % (6.4) % 0.1 % 11.1 %
Water 65,074 61,801 3,273 5.3 % (3.6) % - 8.9 %
United States 31,363 29,661 1,702 5.7 % - - 5.7 %
International 33,711 32,140 1,571 4.9 % (7.1) % - 12.0 %
LPD 64,610 67,238 (2,628) (3.9) % (5.6) % - 1.7 %
United States 6,572 6,994 (422) (6.0) % - - (6.0) %
International 58,038 60,244 (2,206) (3.7) % (6.3) % - 2.6 %
Other 10,208 11,049 (841) (7.6) % - - (7.6) %
Total Company $1,196,159 $1,118,408 $77,751 7.0 % (2.4) % 0.1 % 9.3 %
United States 747,163 684,197 62,966 9.2 % - 0.2 % 9.0 %
International 448,996 434,211 14,785 3.4 % (6.3) % 0.1 % 9.6 %
Six Months Ended
Reported Percentage Percentage Organic
June 30, June 30, Dollar Revenue Change from Change from Revenue
Net CAG Revenue 2019 2018 Change Growth 1 Currency Acquisitions Growth 1
CAG Diagnostics recurring revenue: $921,222 $843,714 $77,508 9.2 % (2.2) % - 11.4 %
IDEXX VetLab consumables 342,370 308,133 34,237 11.1 % (2.8) % - 13.9 %
Rapid assay products 123,036 115,379 7,657 6.6 % (1.2) % - 7.9 %
Reference laboratory diagnostic and consulting services 416,550 384,205 32,345 8.4 % (2.0) % - 10.5 %
CAG Diagnostics services and accessories 39,266 35,997 3,269 9.1 % (2.9) % - 11.9 %
CAG Diagnostics capital - instruments 60,275 65,439 (5,164) (7.9) % (2.8) % - (5.1) %
Veterinary software, services and diagnostic imaging systems 74,770 69,167 5,603 8.1 % (0.5) % 2.0 % 6.6 %
Net CAG revenue $1,056,267 $978,320 $77,947 8.0 % (2.2) % 0.1 % 10.0 %
1 See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet
Amounts in thousands (Unaudited)
June 30, December 31,
2019 2018
Assets: Current Assets:
Cash and cash equivalents $110,845 $123,794
Accounts receivable, net 286,154 248,855
Inventories 196,876 173,303
Other current assets 118,423 108,220
Total current assets 712,298 654,172
Property and equipment, net 469,982 437,270
Other long-term assets, net 541,957 445,907
Total assets $1,724,237 $1,537,349
Liabilities and Stockholders'
Equity (Deficit): Current Liabilities:
Accounts payable $67,606 $69,534
Accrued liabilities 256,329 260,683
Line of credit 251,528 398,937
Deferred revenue 43,446 41,290
Total current liabilities 618,909 770,444
Long-term debt 700,552 601,348
Other long-term liabilities, net 233,227 174,790
Total long-term liabilities 933,779 776,138
Total stockholders' equity (deficit) 171,246 (9,513)
Noncontrolling interest 303 280
Total stockholders' equity (deficit) 171,549 (9,233)
Total liabilities and stockholders' equity (deficit) $1,724,237 $1,537,349
IDEXX Laboratories, Inc. and Subsidiaries
Select Balance Sheet Information (Unaudited)
June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018 June 30, 2018
Selected Balance Sheet Information: Days sales outstanding 1 41.7 42.0 42.6 44.3 41.2
Inventory turns 2 2.1 2.0 2.3 2.1 2.2
1 Days sales outstanding represents the average of the accounts receivable balances at the beginning and end of each quarter divided by revenue for that quarter, the result of which is then multiplied by 91.25 days.
2 Inventory turns represent inventory-related cost of product sales for the twelve months preceding each quarter-end divided by the inventory balance at the end of the quarter.
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Statement of Cash Flows
Amounts in thousands (Unaudited)
Six Months Ended
June 30, June 30,
2019 2018
Operating: Cash Flows from Operating Activities:
Net income $228,410 $198,156
Non-cash charges 60,381 64,299
Changes in assets and liabilities (117,311) (108,727)
Net cash provided by operating activities 171,480 153,728
Investing: Cash Flows from Investing Activities:
Purchases of property and equipment (71,987) (51,377)
Purchase of marketable securities - (87)
Proceeds from the sale and maturities of marketable securities - 284,125
Acquisition of a business (304) -
Net cash (used) provided by investing activities (72,291) 232,661
Financing: Cash Flows from Financing Activities:
Repayments on revolving credit facilities, net (147,519) (218,000)
Issuance of senior notes 100,000 -
Debt issuance costs (142) -
Payment of acquisition-related contingent consideration (1,695) (1,000)
Repurchases of common stock (74,994) (189,884)
Proceeds from exercises of stock options and employee stock purchase plans 19,653 21,905
Shares withheld for statutory tax withholding on restricted stock (7,572) (8,720)
Net cash used by financing activities (112,269) (395,699)
Net effect of changes in exchange rates on cash 131 (3,806)
Net decrease in cash and cash equivalents (12,949) (13,116)
Cash and cash equivalents, beginning of period 123,794 187,675
Cash and cash equivalents, end of period $110,845 $174,559
IDEXX Laboratories, Inc. and Subsidiaries
Free Cash Flow
Amounts in thousands except per share data (Unaudited)
Six Months Ended
June 30, June 30,
2019 2018
Free Cash Flow: Net cash provided by operating activities $171,480 $153,728
Investing cash flows attributable to purchases of property and equipment (71,987) (51,377)
Free cash flow 1 $99,493 $102,351
1 See Statements Regarding Non-GAAP Financial Measures, above.
IDEXX Laboratories, Inc. and Subsidiaries
Common Stock Repurchases
Amounts in thousands except per share data (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2019 2018 2019 2018
Shares repurchased in the open market 86 517 353 982
Shares acquired through employee surrender for statutory tax withholding 1 1 37 49
Total shares repurchased 87 518 390 1,031
Cost of shares repurchased in the open market $20,285 $105,774 $74,147 $191,962
Cost of shares for employee surrenders 169 165 7,572 8,720
Total cost of shares $20,454 $105,939 $81,719 $200,682
Average cost per share - open market repurchases $235.94 $204.69 $209.81 $195.47
Average cost per share - employee surrenders $249.77 $215.36 $207.16 $179.41
Average cost per share - total $236.04 $204.71 $209.56 $194.71
Contact: John Ravis, Investor Relations, 1-207-556-8155
Last updated: Aug 1, 2019