Recent Updates
Recently added Catalysts
IDXX

IDEXX Laboratories Announces Third Quarter Results

Key Takeaway: IDEXX Laboratories Announces Third Quarter Results WESTBROOK, Maine, Oct. 31, 2019 /PRNewswire/ -- IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, reports revenues of $605 million f

Full Press Release Details

IDEXX Laboratories Announces Third Quarter Results
WESTBROOK, Maine, Oct. 31, 2019 /PRNewswire/ --
IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, reports revenues of $605 million for the third quarter of 2019, an increase of 11% on a reported basis, and 12% on an organic basis, including over 1% in growth benefit related to equivalent business day effects.
Third quarter results were driven by CAG Diagnostics recurring revenue growth of 13% reported and 14% organic, including a nearly 2% growth benefit related to equivalent business day effects. CAG Diagnostics recurring revenue results reflected strong 13% reported and organic revenue growth in the U.S. and international revenue growth of 12% reported and 16% organic. Global results reflected strong double-digit growth in IDEXX VetLab consumables, reference laboratory diagnostic and consulting services revenues, and high single-digit growth in rapid assay products revenues. IDEXX VetLab consumables revenue growth was supported by an 18% year-over-year increase in the Catalyst chemistry analyzer installed base, benefiting from 1,270 placements at new and competitive accounts globally, a 23% year-over-year increase. Overall organic revenue growth results in the third quarter were also supported by high single-digit organic growth in Water and livestock, poultry and dairy ( LPD ) revenues.
Earnings per diluted share ( EPS ) was $1.24 for the third quarter, representing reported EPS growth of 18% and comparable constant currency EPS growth of 21%. These results reflected benefits from strong CAG Diagnostics recurring revenue gains, which supported a higher than projected 160 basis point improvement in operating margins on a reported basis and 130 basis points on a constant currency basis.
The Company is updating its full year 2019 revenue growth outlook to 8% - 8.5% on a reported basis and 10% - 10.5% on an organic basis. This results in an increase of $5 million at midpoint, reflecting expectations for overall organic growth and CAG Diagnostics recurring organic revenue growth at the high end of previous estimates, incorporating strong third quarter results. This outlook is supported by expectations for CAG Diagnostics recurring reported revenue growth of 9.5% - 10% and organic revenue growth of 11.5% - 12%, consistent with strong year-to-date trends. The Company is lowering its 2019 EPS guidance range by $0.12 per share at mid-point to $4.72 - $4.78, as benefits from strong operating performance are offset by a projected $0.18 negative impact from CEO transition charges in the fourth quarter of 2019. Our updated 2019 EPS guidance is for 11% - 12% in reported EPS growth, or 15% - 16% on a comparable constant currency basis. Our EPS outlook reflects expectations for full year operating margin improvement of 55 - 70 basis points on a constant currency basis, including 55 basis points of unfavorable impact related to CEO transition charges in the fourth quarter of 2019.
The Company is providing preliminary 2020 guidance for reported and organic revenue growth of 9% - 10.5%, supported by sustained high growth CAG Diagnostics recurring revenues, and EPS of $5.30 - $5.46, supported by expectations of 100 - 150 basis points of constant currency operating margin expansion, including 50 basis points of benefit related to favorable comparisons to 2019 CEO transition charges. Reported 2020 EPS growth of 12% - 15% incorporates $0.11 of negative projected year-over-year impact from foreign exchange effects and a $0.12 year-over-year reduction in projected benefits from share-based compensation tax benefits. Adjusting for these impacts, the 2020 EPS guidance reflects projected year-over-year EPS growth of 17% - 20% on a comparable constant currency basis.
IDEXX delivered outstanding operating results in the third quarter, supported by continued strong growth in CAG Diagnostics recurring revenues. Our high-return investments in our global commercial capability are driving the global adoption of our innovative products and services, including the rapid expansion of our Catalyst installed base and increased utilization of IDEXX's proprietary Fecal Dx Antigen Panel and IDEXX SDMA test, said Jay Mazelsky, the Company's President and Chief Executive Officer. Mazelsky continued, It is clear that our customers are benefiting from increased interaction and support from IDEXX engagement as we work together to advance the standard of companion animal healthcare. We are building on this momentum with an eight percent expansion of our U.S. field commercial capability in the fourth quarter of this year, which will position us well to continue delivering strong financial results aligned with our long-term goals.
Third Quarter Performance Highlights
Companion Animal Group
The Companion Animal Group generated 12% reported and 13% organic revenue growth for the quarter, supported by CAG Diagnostics recurring revenue growth of 13% reported and 14% organic, which included nearly 2% of growth benefit related to equivalent business day effects.
Veterinary software, services and diagnostic imaging systems revenue grew 6% on a reported and organic basis, driven by growth in subscription-based service revenues, including continued expansion of our practice management platforms. Overall segment growth was constrained by comparisons to very strong prior year digital imaging system placement levels.
Water achieved revenue growth of 5% on a reported basis and 7% on an organic basis in the third quarter, supported by solid volume growth across all regions.
Livestock, Poultry and Dairy ( LPD )
LPD generated revenue growth of 7% on a reported basis and 10% on an organic basis for the third quarter. These results reflected revenue gains across the product portfolio including increases in diagnostic testing in Asia from new testing programs and from testing associated with alternative food sources, such as poultry. Third quarter results also benefited from favorable comparisons to soft prior year revenue levels in the Asia region. These gains were partially offset by moderate declines in herd health screening, compared to strong prior year levels, and continued impacts on swine testing from the prolonged outbreak of African swine fever in China.
Gross Profit and Operating Profit
Gross profits increased 13% year-over-year, and gross margin was 57%, an increase of 100 basis points compared to prior year period results on a reported basis and 60 basis points on a constant currency basis. Gross margin improvement was supported by mix benefits from strong growth in IDEXX VetLab consumables revenue, reference laboratory productivity gains and continued moderate CAG Diagnostics recurring revenue net price gains.
Operating margin was 23.1% in the quarter, 160 basis points higher than the prior year period results on a reported basis and 130 basis points on a constant currency basis, supported by gross margin gains and operating expense leverage on high revenue growth. Operating expenses increased 9% on a reported basis and 10% on a constant currency basis, driven by increases in our CAG segment's sales and marketing costs and research and development spending.
2019 and 2020 Financial Outlook
The following guidance for 2019 and 2020 reflects the assumptions that for the remainder of 2019 and the full year 2020, 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 updating our 2019 revenue outlook to $2,395 million - $2,405 million, reflecting expectations for reported revenue growth of 8% - 8.5% and organic revenue growth of 10% - 10.5%. At mid-point, the updated revenue outlook is $5 million above our previous guidance reflecting projected organic revenue growth at the higher end of our previous guidance range. Our outlook now reflects expectations for CAG Diagnostics recurring reported revenue growth of 9.5% - 10% and organic revenue growth of 11.5% - 12%. Modest benefits from a recently completed acquisition are offset by refinements to our foreign exchange rate assumptions. 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 2%.
We are updating our 2019 EPS outlook to $4.72 - $4.78 per share, reflecting a decrease of $0.12 per share at mid-point, incorporating a projected $0.18 negative impact from CEO transition charges in the fourth quarter of 2019 and a negative $0.02 per share impact related to updated foreign exchange assumptions. These impacts are partially offset by $0.06 in operational improvement related to strong third quarter performance and lower projections for net interest costs, as well as $0.02 per share of improvement related to updated estimates for share-based compensation tax benefits. For the full year, we now expect a foreign exchange headwind of $0.06 per share, net of projected hedge gains of approximately $11.5 million in 2019. The updated outlook represents EPS growth of 11% - 12% on a reported basis, and 15% - 16% on a comparable constant currency growth basis.
The Company continues to project free cash flow at approximately 60% - 65% of net income in 2019 and capital spending of approximately $160 million - $175 million, 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.
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 $2,395 - $2,405 Reported 8% - 8.5 %
Organic Revenue Growth 10% - 10.5 %
EPS $4.72 - $4.78 Reported 11% - 12 %
Comparable Constant Currency 15% - 16 %
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 20%, including approximately 1% of impact related to CEO transition charges. The effective tax rate outlook incorporates expectations for share-based compensation tax benefits of $15 million or approximately 300 basis points, resulting in EPS benefits of $0.17 per share. We continue to project a reduction in weighted average shares outstanding of approximately 1%, and now expect interest expense, net of interest income, of approximately $31.5 million reflecting current and projected borrowings.
Preliminary Outlook for 2020
The Company provides the following preliminary guidance for 2020:
Amounts in millions except per share data and percentage
Guidance Range Growth Definition Year-over-year Growth
Revenue $2,610 - $2,650 Reported 9% - 10.5 %
Organic Revenue Growth 9% - 10.5 %
EPS $5.30 - $5.46 Reported 12% - 15 %
Comparable Constant Currency 17% - 20 %
The Company's 2020 outlook is for continued strong overall organic revenue growth, supported by sustained high growth in CAG Diagnostics recurring revenues.
At the foreign exchange rates assumed in this earnings release, we estimate that foreign exchange impacts will decrease 2020 reported revenue growth by approximately 0.5%, and EPS by approximately $0.11 per share, including impacts from comparisons to approximately $11.5 million of projected foreign exchange hedge gains in 2019.
Our 2020 EPS outlook includes approximately $0.04 - $0.06 per share of projected benefit from share-based compensation tax benefits, $0.12 per share below higher than expected 2019 levels at midpoint. Our preliminary outlook for our effective tax rate is 21% - 22% and for a reduction in weighted average shares outstanding from continued stock repurchases of approximately 1%. We are projecting interest expense, net of interest income, of approximately $36 million, reflecting current and projected borrowings and the assumed continuation of current floating interest rate costs.
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 2019 results and management's outlook. To participate in the conference call, dial 1-800-230-1096 or 1-612-332-0335 and reference confirmation code 472946. Replay of the conference call will be available through Thursday, November 7, 2019 by dialing 1-800-475-6701 or 1-320-365-3844 and referencing replay code 472946. 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 and 2020 Financial Outlook , Outlook for 2019 , Preliminary Outlook for 2020 , 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; projected CEO transition charges and their impact; and projected operating margins and expenses, capital expenditures, commercial infrastructure expansion, 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 September 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 third quarter 2019 results as follows: decreased revenue growth by 1%, did not impact U.S. CAG Diagnostics recurring revenue growth, decreased international CAG Diagnostics recurring revenue growth by approximately 4%, decreased gross profit growth by approximately 1%, increased gross profit margin growth by 40 basis points, decreased operating expense growth by 1%, had an immaterial impact on operating profit growth, increased operating profit margin growth by 30 basis points, and had an immaterial impact on EPS growth. Estimated currency changes are also expected to decrease projected full year 2019 revenue growth by approximately 2%, decrease projected full year 2019 CAG Diagnostics recurring revenue growth by approximately 2%, increase projected 2019 operating profit margin growth by approximately 20 basis points, and decrease projected 2019 EPS growth by approximately 1%. Estimated currency changes are expected to decrease projected 2020 revenue growth by approximately 0.5%, decrease projected 2020 operating profit margin growth by 30 basis points and decrease projected 2020 EPS growth by 2%. 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, 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 nine months ended September 30, 2019. See the constant currency note above for the impacts of estimated currency changes to the projected full year 2019 CAG Diagnostics recurring revenue growth and total revenue growth and projected full year 2020 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 September 30, 2019. For the calculation of projected full year 2019 organic revenue growth and projected full year 2019 CAG Diagnostics recurring organic revenue growth, the impacts of revenue from acquisitions is immaterial. Revenue from acquisitions is expected to increase projected full year 2020 revenue growth by approximately 0.5%.
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 tax benefits are expected to increase projected EPS by $0.17 per share for the full year 2019 compared to $0.24 per share for the full year 2018, and increased third quarter 2019 EPS by $0.05 per share compared to $0.07 per share in the third quarter of 2018. Share-based compensation tax benefits are expected to increase projected EPS by $0.05 per share for 2020. 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 nine months ended September 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 certain other non-cash charges. 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 September 30, 2019.
Notes and Definitions
CEO Transition Charges - Effective November 1, 2019, Jonathan W. Ayers, our Chairman and former President and Chief Executive Officer, who has been on a medical leave of absence since June 28, 2019, will step down as Chairman of our Board, cease to be an employee of the Company and transition to the role of external Senior Advisor to the Company. Mr. Ayers will continue to serve as a member of our Board. In connection with a mutual separation agreement between the Company and Mr. Ayers, we expect to recognize charges to operating income of approximately $13.4 million in the fourth quarter of 2019, representing the cost of severance payments and an acceleration of the cost of his equity awards. In addition, we expect to increase our provision for income taxes by approximately $2.1 million, including a reduction of deferred tax assets related to previously recognized stock option tax benefits, resulting in a total charge to net income of approximately $15.5 million, net of tax impacts.
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,
2019 2018 2019 2018
Revenue: Revenue $605,303 $545,448 $1,801,462 $1,663,856
Expenses and Income: Cost of revenue 260,353 239,805 767,062 722,675
Gross profit 344,950 305,643 1,034,400 941,181
Sales and marketing 104,551 95,146 312,499 291,502
General and administrative 66,337 63,955 186,653 185,966
Research and development 34,260 29,192 98,033 87,725
Income from operations 139,802 117,350 437,215 375,988
Interest expense, net (7,004) (8,311) (23,503) (25,291)
Income before provision for income taxes 132,798 109,039 413,712 350,697
Provision for income taxes 23,960 15,825 76,464 59,327
Net Income: Net income 108,838 93,214 337,248 291,370
Less: Noncontrolling interest in subsidiary's earnings 1 (37) 24 (23)
Net income attributable to stockholders $108,837 $93,251 $337,224 $291,393
Earnings per share: Basic $1.26 $1.07 $3.91 $3.35
Earnings per share: Diluted $1.24 $1.05 $3.85 $3.29
Shares outstanding: Basic 86,198 86,756 86,206 87,029
Shares outstanding: Diluted 87,667 88,453 87,633 88,687
IDEXX Laboratories, Inc. and Subsidiaries
Selected Operating Information (Unaudited)
Three Months Ended Nine Months Ended
September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018
Operating Ratios Gross profit 57.0 % 56.0 % 57.4 % 56.6 %
(as a percentage of revenue): Sales, marketing, general and administrative expense 28.2 % 29.2 % 27.7 % 28.7 %
Research and development expense 5.7 % 5.4 % 5.4 % 5.3 %
Income from operations 1 23.1 % 21.5 % 24.3 % 22.6 %
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
September 30, 2019 Percent of Revenue September 30, 2018 Percent of Revenue
Revenue: CAG $533,130 $478,097
Water 34,906 33,108
LPD 31,370 29,420
Other 5,897 4,823
Total $605,303 $545,448
Gross Profit: CAG $298,089 55.9 % $261,862 54.8 %
Water 25,370 72.7 % 23,423 70.7 %
LPD 18,145 57.8 % 17,233 58.6 %
Other 2,865 48.6 % 2,652 55.0 %
Unallocated Amounts 481 N/A 473 N/A
Total $344,950 57.0 % $305,643 56.0 %
Income from Operations: CAG $124,490 23.4 % $102,241 21.4 %
Water 17,045 48.8 % 15,874 47.9 %
LPD 4,994 15.9 % 4,007 13.6 %
Other 1,379 23.4 % 443 9.2 %
Unallocated Amounts (8,106) N/A (5,215) N/A
Total $139,802 23.1 % $117,350 21.5 %
IDEXX Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
Nine Months Ended Nine Months Ended
September 30, 2019 Percent of Revenue September 30, 2018 Percent of Revenue
Revenue: CAG $1,589,397 $1,456,417
Water 99,980 94,909
LPD 95,980 96,658
Other 16,105 15,872
Total $1,801,462 $1,663,856
Gross Profit: CAG $897,216 56.5 % $809,705 55.6 %
Water 72,385 72.4 % 66,864 70.5 %
LPD 56,882 59.3 % 55,567 57.5 %
Other 7,618 47.3 % 7,339 46.2 %
Unallocated Amounts 299 N/A 1,706 N/A
Total $1,034,400 57.4 % $941,181 56.6 %
Income from Operations: CAG $384,095 24.2 % $332,435 22.8 %
Water 47,394 47.4 % 43,458 45.8 %
LPD 17,637 18.4 % 13,439 13.9 %
Other 3,657 22.7 % 2,071 13.0 %
Unallocated Amounts (15,568) N/A (15,415) N/A
Total $437,215 24.3 % $375,988 22.6 %
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, 2019 September 30, 2018 Dollar Change Reported Revenue Growth 1 Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth 1
CAG $533,130 $478,097 $55,033 11.5 % (1.2) % - 12.7 %
United States 357,810 319,561 38,249 12.0 % - - 12.0 %
International 175,320 158,536 16,784 10.6 % (3.6) % - 14.2 %
Water 34,906 33,108 1,798 5.4 % (1.7) % - 7.1 %
United States 16,794 15,878 916 5.8 % - - 5.8 %
International 18,112 17,230 882 5.1 % (3.3) % - 8.4 %
LPD 31,370 29,420 1,950 6.6 % (2.9) % - 9.5 %
United States 3,649 3,502 147 4.2 % - - 4.2 %
International 27,721 25,918 1,803 7.0 % (3.3) % - 10.3 %
Other 5,897 4,823 1,074 22.2 % - - 22.2 %
Total Company $605,303 $545,448 $59,855 11.0 % (1.3) % - 12.3 %
United States 380,184 340,692 39,492 11.6 % - - 11.6 %
International 225,119 204,756 20,363 9.9 % (3.5) % - 13.4 %
Three Months Ended
Net CAG Revenue September 30, 2019 September 30, 2018 Dollar Change Reported Revenue Growth 1 Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth 1
CAG Diagnostics recurring revenue: $460,974 $409,162 $51,812 12.7 % (1.2) % - 13.9 %
IDEXX VetLab consumables 177,276 152,509 24,767 16.2 % (1.6) % - 17.8 %
Rapid assay products 58,930 53,821 5,109 9.5 % (0.5) % - 10.0 %
Reference laboratory diagnostic and consulting services 204,919 184,103 20,816 11.3 % (1.2) % - 12.5 %
CAG Diagnostics services and accessories 19,849 18,729 1,120 6.0 % (1.3) % - 7.3 %
CAG Diagnostics capital - instruments 32,608 31,561 1,047 3.3 % (1.6) % - 4.9 %
Veterinary software, services and diagnostic imaging systems 39,548 37,374 2,174 5.8 % (0.3) % - 6.1 %
Net CAG revenue $533,130 $478,097 $55,033 11.5 % (1.2) % - 12.7 %
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)
Nine Months Ended
Net Revenue September 30, 2019 September 30, 2018 Dollar Change Reported Revenue Growth 1 Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth 1
CAG $1,589,397 $1,456,417 $132,980 9.1 % (1.8) % 0.1 % 10.9 %
United States 1,062,715 962,712 100,003 10.4 % - 0.1 % 10.3 %
International 526,682 493,705 32,977 6.7 % (5.5) % 0.1 % 12.1 %
Water 99,980 94,909 5,071 5.3 % (2.9) % - 8.3 %
United States 48,157 45,539 2,618 5.8 % - - 5.8 %
International 51,823 49,370 2,453 5.0 % (5.7) % - 10.7 %
LPD 95,980 96,658 (678) (0.7) % (4.8) % - 4.1 %
United States 10,221 10,496 (275) (2.6) % - - (2.6) %
International 85,759 86,162 (403) (0.5) % (5.4) % - 5.0 %
Other 16,105 15,872 233 1.5 % - - 1.5 %
Total Company $1,801,462 $1,663,856 $137,606 8.3 % (2.1) % 0.1 % 10.3 %
United States 1,127,347 1,024,889 102,458 10.0 % - 0.1 % 9.9 %
International 674,115 638,967 35,148 5.5 % (5.4) % 0.1 % 10.9 %
Nine Months Ended
Net CAG Revenue September 30, 2019 September 30, 2018 Dollar Change Reported Revenue Growth 1 Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth 1
CAG Diagnostics recurring revenue: $1,382,196 $1,252,876 $129,320 10.3 % (1.9) % - 12.2 %
IDEXX VetLab consumables 519,646 460,642 59,004 12.8 % (2.4) % - 15.2 %
Rapid assay products 181,966 169,200 12,766 7.5 % (1.0) % - 8.5 %
Reference laboratory diagnostic and consulting services 621,469 568,308 53,161 9.4 % (1.8) % - 11.1 %
CAG Diagnostics services and accessories 59,115 54,726 4,389 8.0 % (2.3) % - 10.3 %
CAG Diagnostics capital - instruments 92,883 97,000 (4,117) (4.2) % (2.5) % - (1.8) %
Veterinary software, services and diagnostic imaging systems 114,318 106,541 7,777 7.3 % (0.4) % 1.3 % 6.4 %
Net CAG revenue $1,589,397 $1,456,417 $132,980 9.1 % (1.8) % 0.1 % 10.9 %
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)
September 30, 2019 December 31, 2018
Assets: Current Assets:
Cash and cash equivalents $103,996 $123,794
Accounts receivable, net 268,319 248,855
Inventories 204,893 173,303
Other current assets 126,174 108,220
Total current assets 703,382 654,172
Property and equipment, net 496,584 437,270
Other long-term assets, net 551,515 445,907
Total assets $1,751,481 $1,537,349
Liabilities and Stockholders'
Equity (Deficit): Current Liabilities:
Accounts payable $75,515 $69,534
Accrued liabilities 278,626 260,683
Line of credit 229,500 398,937
Deferred revenue 42,986 41,290
Total current liabilities 626,627 770,444
Long-term debt 696,634 601,348
Other long-term liabilities, net 225,498 174,790
Total long-term liabilities 922,132 776,138
Total stockholders' equity (deficit) 202,418 (9,513)
Noncontrolling interest 304 280
Total stockholders' equity (deficit) 202,722 (9,233)
Total liabilities and stockholders' equity (deficit) $1,751,481 $1,537,349
IDEXX Laboratories, Inc. and Subsidiaries
Select Balance Sheet Information (Unaudited)
September 30, 2019 June 30, 2019 March 31, 2019 December 31, 2018 September 30, 2018
Selected Balance Sheet Information: Days sales outstanding 1 41.8 41.7 42.0 42.6 44.3
Inventory turns 2 2.0 2.1 2.0 2.3 2.1
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 revenue for the twelve months preceding each quarter-end divided by the average inventory balances at the beginning and end of each quarter.
IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Statement of Cash Flows
Amounts in thousands (Unaudited)
Nine Months Ended
September 30, 2019 September 30, 2018
Operating: Cash Flows from Operating Activities:
Net income $337,248 $291,370
Non-cash charges 91,945 99,386
Changes in assets and liabilities (125,448) (126,320)
Net cash provided by operating activities 303,745 264,436
Investing: Cash Flows from Investing Activities:
Purchases of property and equipment (109,058) (82,642)
Purchase of marketable securities - (87)
Proceeds from the sale and maturities of marketable securities - 284,125
Acquisition of intangible assets (255) (450)
Acquisition of a business (304) (22,500)
Net cash (used) provided by investing activities (109,617) 178,446
Financing: Cash Flows from Financing Activities:
Repayments on revolving credit facilities, net (169,532) (240,500)
Issuance of senior notes 100,000 -
Debt issuance costs (154) -
Payment of acquisition-related contingent consideration (2,255) (1,266)
Repurchases of common stock (160,969) (263,712)
Proceeds from exercises of stock options and employee stock purchase plans 28,739 34,595
Shares withheld for statutory tax withholding on restricted stock (7,849) (9,110)
Net cash used by financing activities (212,020) (479,993)
Net effect of changes in exchange rates on cash (1,906) (3,687)
Net decrease in cash and cash equivalents (19,798) (40,798)
Cash and cash equivalents, beginning of period 123,794 187,675
Cash and cash equivalents, end of period $103,996 $146,877
IDEXX Laboratories, Inc. and Subsidiaries
Free Cash Flow
Amounts in thousands except per share data (Unaudited)
Nine Months Ended
September 30, 2019 September 30, 2018
Free Cash Flow: Net cash provided by operating activities $303,745 $264,436
Investing cash flows attributable to purchases of property and equipment (109,058) (82,642)
Free cash flow 1 $194,687 $181,794
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 Nine Months Ended
September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018
Shares repurchased in the open market 330 302 683 1,284
Shares acquired through employee surrender for statutory tax withholding 1 1 38 50
Total shares repurchased 331 303 721 1,334
Cost of shares repurchased in the open market $91,051 $73,247 $165,198 $265,209
Cost of shares for employee surrenders 277 390 7,849 9,110
Total cost of shares $91,328 $73,637 $173,047 $274,319
Average cost per share - open market repurchases $275.50 $242.78 $241.56 $206.59
Average cost per share - employee surrenders $286.65 $253.34 $209.20 $181.68
Average cost per share - total $275.53 $242.83 $239.87 $205.65
Contact: John Ravis, Investor Relations, 1-207-556-8155
Last updated: Oct 31, 2019