IDEXX Laboratories Announces Second Quarter Results

1 August 2019

WESTBROOK, Maine, Aug. 1, 2019 /PRNewswire/ --

  • Reports revenue growth of 7% on a reported basis and 9% on an organic basis, driven by Companion Animal Group ("CAG") Diagnostics recurring revenue growth of 9% reported and 11% organic
  • Delivers EPS of $1.43, representing 16% growth on a reported basis and 19% on a comparable constant currency basis, reflecting continued strong CAG Diagnostics recurring revenue growth and operating margin gains
  • Refines 2019 revenue guidance to $2,380 million - $2,410 million, reflecting updated expectations for reported revenue growth of 7.5% - 9% and organic revenue growth of 9.5% - 10.5%, supported by CAG Diagnostics recurring reported revenue growth of 9% - 10.5% and consistent expectations for organic revenue growth of 11% - 12%
  • Raises 2019 EPS outlook range by $0.05 per share at mid-point to $4.82 - $4.92, reflecting higher expectations for shared-based compensation tax benefits and improved expectations for full year operating performance

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.

  • IDEXX VetLab® consumables generated 10% reported and 13% organic revenue growth, net of a combined 1% negative growth impact related to Brexit related stocking orders which benefited the first quarter and reversed in the second quarter, and equivalent day impacts from international holiday timing. IDEXX VetLab consumables growth was supported by ongoing expansion of our global premium instrument installed base, as well as continued strong customer retention, increases in testing utilization and moderate price gains.
  • Reference laboratory diagnostic and consulting services generated 8% reported and 10% organic revenue growth. These results were driven by continued strong double-digit organic growth in the U.S., reflecting volume gains with existing customers, moderate net price realization and benefits from net customer additions. Global organic revenue growth rates were moderated by consistent mid single-digit revenue gains in international markets.
  • Rapid assay products generated 8% reported and 9% organic revenue growth, driven by continued volume gains in SNAP® 4Dx® Plus Tests, supported by planned promotional programs, increasing customer retention rates and moderate net price gains.

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

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:

  • the euro at $1.11;
  • the British pound at $1.23;
  • the Canadian dollar at $0.75; and
  • the Australian dollar at $0.68;

and relative to the U.S. dollar:

  • the Japanese yen at ¥110.00;
  • the Chinese renminbi at RMB 6.97; and
  • the Brazilian real at R$3.85.

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.

IDEXX Laboratories, Inc. logo. (PRNewsFoto/IDEXX Laboratories, Inc.)

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 operations1



26.5

%



25.1

%



24.9

%



23.1

%























1Amounts 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



Growth1



Currency



Acquisitions



Growth1

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



Growth1



Currency



Acquisitions



Growth1

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

%































1See 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



Growth1



Currency



Acquisitions



Growth1

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



Growth1



Currency



Acquisitions



Growth1

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

%































1See 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

outstanding1



41.7





42.0





42.6





44.3





41.2







Inventory turns2



2.1





2.0





2.3





2.1





2.2





























1Days 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.

2Inventory 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 flow1



$99,493





$102,351

















1See 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

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/idexx-laboratories-announces-second-quarter-results-300894573.html

SOURCE IDEXX Laboratories, Inc.