Recent Updates
Recently added Catalysts
IDXX

IDEXX Laboratories Announces Third Quarter Results

Key Takeaway: IDEXX Laboratories Announces Third Quarter Results WESTBROOK, Maine, Nov. 1, 2016 /PRNewswire/ -- IDEXX Laboratories, Inc. (NASDAQ: IDXX) reports revenues for the third quarter of 2016 of $448 million, an increase of 10% compared to the prior year period, on both a reported and

Full Press Release Details

IDEXX Laboratories Announces Third Quarter Results
WESTBROOK, Maine, Nov. 1, 2016 /PRNewswire/ --
IDEXX Laboratories, Inc. (NASDAQ: IDXX) reports revenues for the third quarter of 2016 of $448 million, an increase of 10% compared to the prior year period, on both a reported and organic basis. Q3 results were driven by robust global CAG Diagnostics recurring revenue, including strong IDEXX VetLab consumables and reference laboratory revenue growth in both the US and international regions, as well as high single-digit growth in the Water business. Based on this continued strong performance and commercial model traction, the Company is adjusting its full year 2016 revenue growth and earnings per diluted share ( EPS ) toward the high end of its previous guidance ranges. The Company is also providing preliminary 2017 guidance for organic revenue growth of 9% - 10.5%, driven by high growth in CAG Diagnostics recurring revenues, and reported EPS gains of 17% - 24%, supported by constant currency operating margin expansion, consistent with its long-term goals.
With sustained strength in our global markets, our third quarter results reflect the power of our durable, recurring revenue business model. Momentum continues to build in our commercial organization, as customers accelerate their adoption of our latest stream of innovations based on sound clinical evidence and the beneficial impact on their practices' economics, said Jonathan Ayers, the Company's Chairman and Chief Executive Officer. We believe the sustained strong growth in companion animal health care, including the increasing use of diagnostics, is supported by the deeply-rooted, global trend of the strengthening bond between humans and their pets.
We are seeing the recognition of the clinical value of IDEXX SDMA TM steadily expand, as practicing veterinarians build their experience with this unique renal biomarker. IDEXX SDMA is a driving force for our reference laboratory revenues globally, as the subcategory of chemistry panels, driven by the inclusion of SDMA, continues to grow faster than other diagnostic categories of our reference laboratory revenues. The demand for SediVue also continues to track very well, with 562 placements in Q3 and positive feedback from the over 1,000 customers running SediVue Dx to date. We expect to begin our SediVue launch outside of North America before the end of the year, starting with the UK and Australia. We also continue to expand our global Catalyst instrument installed base, up 25% at the end of the quarter relative to Q3 2015, a major factor in driving our 15% growth in IDEXX VetLab consumables revenues this quarter.
Excellent execution of our strategy is keeping us on track towards delivery of our long-term goals of an annual rate of 10%+ constant currency revenue growth and 15% - 20% constant currency EPS gains.
Third Quarter Performance Highlights
Reported and organic revenue growth for the quarter were both 10%. EPS for the quarter was $0.62, an increase of 29% compared to the prior year period. Adjusted EPS growth on a constant currency basis for the quarter was 22%, before a negative $0.04 per share impact related to net changes in foreign exchange, and excluding a $0.06 per share software impairment charge in the prior year period. The federal research and development tax credit, which benefited the current but not the prior year period, had a 2% favorable impact to EPS growth.
Companion Animal Group
The Companion Animal Group ( CAG ) generated 12% reported and organic revenue growth for the quarter, supported by CAG Diagnostics recurring revenue growth of 12% and instrument revenue growth of 22%.
Livestock, Poultry and Dairy ( LPD )
Reported revenue declined 2% for the quarter as strong testing gains in China and Brazil were offset by declines in bovine disease eradication testing in Europe and in herd health screening revenue.
Reported revenue growth was 7% and organic revenue growth was 9% in the quarter, supported by increased traction from our expanded commercial capability and increases in core coliform and E.coli sales in all major regions.
Gross Profit and Operating Profit
Gross profits increased 10%, and gross margin decreased slightly to 55.0% from 55.2% in the prior year period. The decrease in gross margin was due to currency impacts, primarily related to the lapping of 2015 hedge gains. Constant currency gross margin was 55.9% for the quarter, 70 basis points higher than Q3 2015, driven by high consumable growth and mix impact, price gains, volume leverage in reference labs and improvements in practice management service offerings. These drivers were partially offset by growth of lower-margin instruments.
Operating margins were 19.7% in the quarter, consistent with prior year period Adjusted operating margins of 19.7%, which excludes a 2.0% operating margin impact from the 2015 software impairment charge. Solid operating margin performance reflects constant currency gross margin gains and operating expense leverage, which offset a negative 1.0% operating margin impact from foreign exchange.
2016 and 2017 Financial Outlook
The following guidance for 2016 and 2017 reflects the assumptions that the value of the US dollar relative to other currencies will remain at the following rates: the euro at $1.08, the British pound at $1.20, the Canadian dollar at $0.75, the Australian dollar at $0.76 and the Japanese yen at 106 to the US dollar for the balance of 2016 and the full year of 2017.
Outlook for 2016
The Company is refining its 2016 revenue outlook to $1,763 million - $1,773 million, at the high end of our earlier guidance range. The refined revenue outlook takes into account adjustments to foreign exchange assumptions that have reduced our 2016 reported revenue guidance range by $2 million. We are also adjusting our 2016 EPS outlook to $2.35 - $2.39 per share, reflecting targeted growth of 15% - 17% on a reported basis and 21% - 23% Adjusted EPS constant currency growth. This Adjusted EPS growth is calculated based on our 2015 Adjusted EPS of $2.11, which excludes a software impairment charge of $0.06 per share. The Company is also raising its free cash flow outlook to approximately 105% of net income to reflect continued strong trends in reducing inventories and expectations for relatively lower capital spending in 2016.
At assumed foreign exchange rates, we estimate that the effect of the stronger US dollar will adversely impact 2016 revenue by less than 1%. We estimate that these foreign exchange rate changes will reduce reported 2016 EPS by $0.20, including the net impact from the lapping of $21 million in 2015 hedge gains compared to projected hedge gains of approximately $4 million in 2016.
The Company provides the following updated guidance for 2016:
Amounts in millions except per share data and percentages
Guidance Range Growth Definition Y/Y Growth
Revenue $1,763 - $1,773 Reported 10% - 11%
Organic Revenue Growth 10.5% - 11.5%
EPS $2.35 - $2.39 Reported 15% - 17%
Adjusted 11% - 13%
Adjusted Constant Currency 21% - 23%
Operating Cash Flow ~135% of net income
Free Cash Flow ~105% of net income
Capital Expenditures ~$80 million
We expect an effective tax rate of 30.5% - 31.0%, consistent with our previous guidance. We are projecting a reduction in weighted average shares outstanding of approximately 2.5% - 3%, and interest expense, net of interest income, of approximately $29 million reflecting current and projected borrowings.
Outlook for 2017
The Company provides the following preliminary guidance for 2017:
Amounts in millions except per share data and percentages
Guidance Range Growth Definition Y/Y Growth
Revenue $1,910 - $1,935 Reported 8% - 9.5%
Organic Revenue Growth 9% - 10.5%
EPS $2.77 - $2.93 Reported 17% - 24%
Constant Currency 18% - 25%
Our EPS outlook includes approximately $0.08 - $0.12 per share of projected benefit from the implementation of the new Accounting Standards Update 2016-09 (ASU 2016-09), Improvements to Employee Share-Based Payment Accounting, related to accounting for the tax benefit of employee stock-based compensation. We estimate that this will reduce IDEXX's 2017 effective tax rate by approximately 250 - 350 basis points and decrease our projected annual reduction in shares outstanding from share repurchases by 50 basis points. Including these effects, our preliminary outlook for our effective tax rate is 27% - 28.5% and for a reduction in weighted average shares outstanding from continued stock repurchases of 1.0% - 1.5%, net of the accounting impact noted. We are projecting interest expense, net of interest income, of $30 million - $31 million, reflecting current and projected borrowings. At the foreign exchange rates assumed in this earnings release, we estimate that foreign exchange impacts will reduce 2017 reported revenue growth by approximately 1%, reported operating profit by ~$4 million and EPS by ~$0.03 per share.
Adjusting for the accounting change benefit and foreign currency impacts, our 2017 outlook reflects expectations for 15% - 20% EPS constant currency growth, supported by a targeted 70 basis point constant currency increase in operating margin compared to 2016.
Conference Call and Webcast Information
IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (Eastern) to discuss its third quarter results and management's outlook. To participate in the conference call, dial 1-800-230-1093 or 1-612-234-9959 and reference confirmation code 403934. An audio replay will be available through Tuesday, November 8, 2016 by dialing 1-800-475-6701 or 1-320-365-3844 and referencing replay code 403934.
The call will also be available via live or archived webcast on the IDEXX Laboratories' website at www.idexx.com and will be available for one year.
About IDEXX Laboratories, Inc.
IDEXX Laboratories, Inc. 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 Laboratories employs more than 7,000 people and offers products to customers in over 175 countries. For more information about IDEXX, visit: www.idexx.com.
Statement Regarding Non-GAAP Financial Measures
The following provides information 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.
The following section defines terms and conventions used in this earnings release and/or the accompanying earnings conference call, including non-GAAP financial measures, and includes applicable information regarding reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, as appropriate:
Adjusted EPS, Adjusted EPS growth, Adjusted operating profit and Adjusted operating margin - Adjusted EPS, Adjusted EPS growth, Adjusted operating profit and Adjusted operating margin are non-GAAP financial measures. Adjusted EPS, Adjusted operating profit and Adjusted operating margin exclude from the prior year period reported earnings, the third quarter 2015 non-cash software impairment charge of $8.2 million, which represents 200 basis points in operating margin and $0.06 per share in EPS. The Adjusted EPS growth calculation for both the third quarter of 2016 and full year 2016 uses Adjusted EPS for the applicable prior year period.
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, EPS and Adjusted 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 reduced third quarter 2016 gross profit growth by 2%, operating profit growth by 6%, and Adjusted EPS growth by 7%; reduced projected 2016 revenue growth by less than 1%, projected 2016 EPS growth by 10%, and projected 2016 Adjusted EPS growth by 9%; reduced both projected 2017 revenue growth and projected 2017 constant currency EPS growth by approximately 1%. 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 nine months ended September 30, 2016.
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, including tax benefits attributable to share-based compensation arrangements, 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 nine months ended September 30, 2016 and 2015. To estimate projected 2016 free cash flow we have deducted projected purchases of property and equipment (also referred to as capital expenditures) and added the projected tax benefits from share-based compensation arrangements consistent with those reported for the nine months ended September 30, 2016 in the supplementary analysis of results below.
Growth and organic growth - All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted.
Organic revenue growth - Organic revenue growth is a non-GAAP financial measure. Organic revenue growth for the third quarter of 2016 excludes the impact of changes in foreign currency exchange rates, which had a 0.2% unfavorable impact on revenue growth, and revenue from business acquisitions, which contributed 0.1% to revenue growth. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three and nine months ended September 30, 2016. See commentary above for the impacts of constant currency to the projected 2016 and 2017 organic revenue growths for the Company.
Note Regarding Forward-Looking Statements
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations
Amounts in thousands except per share data (Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2016 2015 2016 2015
Revenue: Revenue $ 448,308 $ 406,387 $ 1,332,427 $ 1,202,207
Expenses and
Income: Cost of revenue 201,578 182,113 597,617 529,632
Gross profit 246,730 224,274 734,810 672,575
Sales and marketing 79,972 73,107 236,453 223,460
General and administrative 52,627 46,198 156,239 133,717
Research and development 25,672 24,862 75,704 74,185
Impairment charge - 8,212 - 8,212
Income from operations 88,459 71,895 266,414 233,001
Interest expense, net (6,935) (7,066) (21,695) (19,645)
Income before provision for income taxes 81,524 64,829 244,719 213,356
Provision for income taxes 25,072 20,600 75,036 65,611
Net Income: Net income 56,452 44,229 169,683 147,745
Less: Noncontrolling interest in subsidiary's
earnings (3) 6 7 16
Net income attributable to stockholders $ 56,455 $ 44,223 $ 169,676 $ 147,729
Earnings per share: Basic $ 0.63 $ 0.48 $ 1.89 $ 1.59
Earnings per share: Diluted $ 0.62 $ 0.48 $ 1.87 $ 1.57
Shares outstanding: Basic 89,894 91,944 89,881 93,194
Shares outstanding: Diluted 91,138 92,897 90,960 94,262
IDEXX Laboratories, Inc. and Subsidiaries
Selected Operating Information (Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2016 2015 2016 2015
Operating Gross profit 55.0% 55.2% 55.1% 55.9%
Ratios (as a Sales, marketing, general and
percentage of administrative expense 29.6% 31.4% 29.5% 30.4%
revenue): Research and development expense 5.7% 6.1% 5.7% 6.2%
Income from operations 1 19.7% 17.7% 20.0% 19.4%
IDEXX Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
Three Months Ended Three Months Ended
September 30, Percent of September 30, Percent of
2016 Revenue 2015 Revenue
Revenue: CAG $ 385,288 $ 344,081
Water 27,862 25,957
LPD 29,799 30,448
Other 5,359 5,901
Total $ 448,308 $ 406,387
Gross Profit 1 : CAG $ 208,205 54.0% $ 183,923 53.5%
Water 19,211 69.0% 18,500 71.3%
LPD 16,828 56.5% 18,785 61.7%
Other 2,785 52.0% 3,163 53.6%
Unallocated Amounts (299) N/A (97) N/A
Total $ 246,730 55.0% $ 224,274 55.2%
Income from
Operations 1 : CAG $ 77,493 20.1% $ 61,483 17.9%
Water 12,442 44.7% 12,642 48.7%
LPD 3,026 10.2% 6,061 19.9%
Other 1,008 18.8% 569 9.6%
Unallocated Amounts (5,510) N/A (8,860) N/A
Total $ 88,459 19.7% $ 71,895 17.7%
Nine Months Ended Nine Months Ended
September 30, Percent of September 30, Percent of
2016 Revenue 2015 Revenue
Revenue: CAG $ 1,143,150 $ 1,020,232
Water 79,243 72,706
LPD 93,511 93,777
Other 16,523 15,492
Total $ 1,332,427 $ 1,202,207
Gross Profit: CAG $ 618,968 54.1% $ 553,613 54.3%
Water 54,697 69.0% 51,661 71.1%
LPD 53,983 57.7% 58,963 62.9%
Other 7,999 48.4% 7,301 47.1%
Unallocated Amounts (837) N/A 1,037 N/A
Total $ 734,810 55.1% $ 672,575 55.9%
Income from
Operations: CAG $ 229,858 20.1% $ 183,086 17.9%
Water 34,864 44.0% 33,954 46.7%
LPD 12,665 13.5% 19,596 20.9%
Other (749) (4.5%) (686) (4.4%)
Unallocated Amounts (10,224) N/A (2,949) N/A
Total $ 266,414 20.0% $ 233,001 19.4%
1 Effective January 1, 2016, we modified our management reporting to provide a more comprehensive view of the performance of our operating segments by including the capitalization of variances between standard and actual manufacturing costs, which adjust the timing of cost recognition from when the variance is created to the period in which the related inventory is sold. Prior to January 1, 2016, the capitalization and subsequent recognition of these variances were not allocated to our operating segments and were instead reported under the caption Unallocated Amounts . The segment gross profit and income (loss) from operations within this report for the three and nine months ended September 30, 2015 has been retrospectively revised to reflect this change to our reportable segments.
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
Net Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
CAG $ 385,288 344,081 $ 41,207 12.0% (0.1%) 0.1% 12.0%
Water 27,862 25,957 1,905 7.3% (1.5%) - 8.8%
LPD 29,799 30,448 (649) (2.1%) 0.4% - (2.5%)
Other 5,359 5,901 (542) (9.2%) - - (9.2%)
Total $ 448,308 406,387 $ 41,921 10.3% (0.2%) 0.1% 10.4%
Three Months Ended
Net Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
United States $ 277,240 $ 252,076 $ 25,164 10.0% - 0.1% 9.9%
International 171,068 154,311 16,757 10.9% (0.4%) - 11.3%
Total $ 448,308 $ 406,387 $ 41,921 10.3% (0.2%) 0.1% 10.4%
Three Months Ended
Net CAG Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
CAG Diagnostics recurring revenue: $ 324,233 $ 290,502 $ 33,371 11.6% (0.1%) 0.1% 11.6%
IDEXX VetLab consumables 113,963 98,957 15,006 15.2% (0.2%) - 15.4%
IDEXX VetLab service and accessories 14,878 13,675 1,203 8.8% 0.3% - 8.5%
Rapid assay products 48,720 47,534 1,186 2.5% 0.3% - 2.2%
Reference laboratory diagnostic and consulting services 146,672 130,336 16,336 12.5% (0.3%) 0.3% 12.5%
CAG Diagnostics capital - instruments 31,625 25,989 5,636 21.7% - - 21.7%
Veterinary software, services and diagnostic imaging system s 4 29,430 27,590 1,840 6.7% - - 6.7%
Net CAG revenue $ 385,288 $ 344,081 $ 41,207 12.0% (0.1%) 0.1% 12.0%
1 The percentage change from currency is a non-GAAP financial measure. This measure represents the percentage change in revenue resulting from the difference between the average exchange rates during the three months ended September 30, 2016 and the same period of the prior year applied to foreign currency-denominated revenues for the three months ended September 30, 2015.
2 The percentage change from acquisitions is a non-GAAP financial measure. This measure represents the percentage change in revenue during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 attributed to acquisitions subsequent to December 31, 2014.
3 Organic revenue growth is a non-GAAP financial measure and represents the percentage change in revenue during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 net of acquisitions and the effect of changes in foreign currency exchange rates.
4 During the second quarter of 2016, we renamed our customer information management and diagnostic imaging systems line of business in the CAG segment to veterinary software, services and diagnostic imaging systems. Financial results were not adjusted as a result of this name change.
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)
Nine Months Ended
Net Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
CAG $ 1,143,150 $ 1,020,232 $ 122,918 12.0 % (0.6%) 0.4 % 12.2%
Water 79,243 72,706 6,537 9.0 % (1.8%) - 10.8%
LPD 93,511 93,777 (266) (0.3) % (2.0%) - 1.7%
Other 16,523 15,492 1,031 6.7 % - - 6.7%
Total $ 1,332,427 $ 1,202,207 $ 130,220 10.8 % (0.8%) 0.3 % 11.3%
Nine Months Ended
Net Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
United States $ 821,937 $ 741,726 $ 80,211 10.8 % - 0.2 % 10.6%
International 510,490 460,481 50,009 10.9 % (2.1%) 0.6 % 12.4%
Total $ 1,332,427 $ 1,202,207 $ 130,220 10.8 % (0.8%) 0.3 % 11.3%
Nine Months Ended
Net CAG Revenue September 30, 2016 September 30, 2015 Dollar Change Percentage Change Percentage Change from Currency 1 Percentage Change from Acquisitions 2 Organic Revenue Growth 3
CAG Diagnostics recurring revenue: $ 968,041 $ 869,413 $ 98,628 11.3 % (0.6%) 0.4 % 11.5%
IDEXX VetLab consumables 336,483 298,093 38,390 12.9 % (0.7%) - 13.6%
IDEXX VetLab service and
accessories 43,461 41,223 2,238 5.4 % (0.2%) - 5.6%
Rapid assay products 147,583 143,353 4,230 3.0 % - - 3.0%
Reference laboratory diagnostic and consulting services 440,514 386,744 53,770 13.9 % (0.8%) 1.0 % 13.7%
CAG Diagnostics capital - instruments 87,119 70,166 16,953 24.2 % (0.6%) - 24.8%
Veterinary software, services and diagnostic imaging system s 4 87,990 80,653 7,337 9.1 % (0.3%) - 9.4%
Net CAG revenue $ 1,143,150 $ 1,020,232 $ 122,918 12.0 % (0.6%) 0.4 % 12.2%
1 The percentage change from currency is a non-GAAP financial measure. This measure represents the percentage change in revenue resulting from the difference between the average exchange rates during the nine months ended September 30, 2016 and the same period of the prior year applied to foreign currency-denominated revenues for the nine months ended September 30, 2015.
2 The percentage change from acquisitions is a non-GAAP financial measure. This measure represents the percentage change in revenue during the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015 attributed to acquisitions subsequent to December 31, 2014.
3 Organic revenue growth is a non-GAAP financial measure and represents the percentage change in revenue during the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015 net of acquisitions and the effect of changes in foreign currency exchange rates.
4 During the second quarter of 2016, we renamed our customer information management and diagnostic imaging systems line of business in the CAG segment to veterinary software, services and diagnostic imaging systems. Financial results were not adjusted as a result of this name change.
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet
Amounts in thousands (Unaudited)
September 30, December 31,
2016 2015
Assets: Current Assets:
Cash and cash equivalents $ 150,072 $ 128,994
Marketable securities 241,402 213,591
Accounts receivable, net 204,701 188,318
Inventories 168,468 188,833
Other current assets 63,457 101,898
Total current assets 828,100 821,634
Property and equipment, net 349,664 333,026
Other long-term assets, net 322,606 320,333
Total assets $ 1,500,370 $ 1,474,993
Liabilities and
Stockholders'
Equity (deficit): Current Liabilities:
Accounts payable $ 44,127 $ 52,648
Accrued liabilities 202,074 205,530
Line of credit 488,000 573,000
Deferred revenue 26,007 25,583
Total current liabilities 760,208 856,761
Long-term debt 599,137 597,085
Other long-term liabilities, net 86,039 105,142
Total long-term liabilities 685,176 702,227
Total stockholders' equity (deficit) 54,850 (84,125)
Noncontrolling interest 136 130
Total stockholders' equity (deficit) 54,986 (83,995)
Total liabilities and stockholders' equity (deficit) $ 1,500,370 $ 1,474,993
IDEXX Laboratories, Inc. and Subsidiaries
Selected Balance Sheet Information (Unaudited)
September 30, June 30, March 31, December 31, September 30,
2016 2016 2016 2015 2015
Selected
Balance Sheet Days sales outstanding 1 42.4 41.5 43.7 43.3 43.8
Information: Inventory turns 2 1.8 1.7 1.6 1.5 1.5
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)
Nine Months Ended
September 30, September 30,
2016 2015
Operating: Cash Flows from Operating Activities:
Net income $ 169,683 $ 147,745
Non-cash charges 84,198 72,020
Changes in assets and liabilities (9,200) (67,253)
Tax benefit from share-based compensation arrangements (10,225) (10,044)
Net cash provided by operating activities 234,456 142,468
Investing: Cash Flows from Investing Activities:
Purchases of property and equipment (49,956) (67,517)
Purchase of marketable securities (178,829) (231,387)
Proceeds from the sale and maturities of marketable securities 152,277 24,711
Acquisitions of businesses, net of cash acquired - (8,200)
Net cash used by investing activities (76,508) (282,393)
Financing: Cash Flows from Financing Activities:
Repayments on revolving credit facilities, net (85,000) (6,500)
Issuance of long-term debt - 250,097
Repurchases of common stock (91,562) (309,057)
Debt issue costs (57) (199)
Proceeds from the exercise of stock options and employee stock purchase plans 28,815 19,221
Payment of acquisition-related contingent consideration (3,633) -
Tax benefit from share-based compensation arrangements 10,225 10,044
Net cash used by financing activities (141,212) (36,394)
Net effect of changes in exchange rates on cash 4,342 (5,067)
Net increase (decrease) in cash and cash equivalents 21,078 (181,386)
Cash and cash equivalents, beginning of period 128,994 322,536
Cash and cash equivalents, end of period $ 150,072 $ 141,150
IDEXX Laboratories, Inc. and Subsidiaries
Free Cash Flow 1
Amounts in thousands (Unaudited)
Nine Months Ended
September 30, September 30,
2016 2015
Free Cash
Flow: Net cash provided by operating activities $ 234,456 $ 142,468
Financing cash flows attributable to tax benefits from share-based compensation arrangements 10,225 10,044
Investing cash flows attributable to purchases of property and equipment (49,956) (67,517)
Free cash flow $ 194,725 $ 84,995
1 Free cash flow is a non-GAAP financial measure and is calculated from cash generated from operations, including tax benefits attributable to share-based compensation arrangements, 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. Management also believes this is a common financial measure useful to further evaluate the results of operations.
IDEXX Laboratories, Inc. and Subsidiaries
Common Stock Repurchases
Amounts in thousands except per share data (Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2016 2015 2016 2015
Share repurchases during the period 142 1,213 1,119 4,345
Shares surrendered by employees in payment for minimum
required withholding taxes due on share-based compensation 2 2 56 66
Total number of shares purchased 1 144 1,213 1,175 4,345
Average price paid per share 1 $ 107.46 $ 70.89 $ 78.43 $ 72.15
Shares remaining under repurchase authorization as of September 30, 2016 totaled 5,686,925.
1 Shares repurchased and acquired through employee surrender for payment of minimum required withholding taxes on and before June 15, 2015 and the associated average cost per share have been adjusted to reflect the June 2015 two-for-one stock split. Actual shares repurchased were approximately 2,962,000 for the nine months ended September 30, 2015.
Contact: Kerry Bennett, Investor Relations, 1-207-556-8155
Last updated: Nov 1, 2016