IDEXX Laboratories Announces Third Quarter Results

Health36 healthhllq IDEXX Laboratories Announces Third Quarter Results

<br /> IDEXX Laboratories Announces Third Quarter Results<br />

PR Newswire


  • Achieves third quarter revenue growth of 4% reported and 8% organic, driven by CAG Diagnostics recurring revenue growth of 5% reported and 9% organic, building on high prior year growth

  • Continued strong demand for diagnostic services and excellent commercial execution support record third quarter premium instrument placements, driving 14% growth in global premium instrument installed base

  • Delivers EPS of

    $2.15

    , an increase of 6% as reported and 13% on a comparable basis supported by operating margin expansion of 120 basis points as reported and 100 basis points on a comparable basis

  • Adjusts 2022 revenue guidance to 3.5% – 4.5% growth as reported and 6.5% – 7.5% organic. At midpoint, reflects consistent reported revenue outlook as solid organic growth trends offset updated foreign exchange impacts

  • Updated EPS outlook of

    $7.74



    $7.98

    reflects consistent operational outlook at midpoint, supported by strong second half comparable operating profit gains, and incorporates

    $0.05

    combined impact from updated foreign currency exchange rate and interest rate projections



WESTBROOK, Maine


,


Nov. 1, 2022


/PRNewswire/ — IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in pet healthcare innovation, today announced third quarter results and an update on U.S. companion animal diagnostics trends.


Third Quarter Results

The Company reports revenues of

$842 million

for the third quarter of 2022, a 4% increase as reported and 8% organically, driven by Companion Animal Group (“CAG”) Diagnostics recurring revenue growth of 5% reported and 9% organic, building on strong prior year performance. Results were supported by 10% reported and organic growth in U.S. CAG Diagnostics recurring revenues, reflecting continued benefits from strong IDEXX execution. Continued high companion animal sector demand and benefits from IDEXX innovation and commercial engagement drove record global premium instrument placements, which increased 10% compared to the prior year period. Veterinary software, services and diagnostic imaging systems revenue grew 14% as reported and 15% organically, supported by record quarterly placements of software solutions and a continued shift to cloud-based products. Overall revenue gains in the quarter were also supported by Water revenue growth of 7% reported and 12% organic.

Third quarter earnings per diluted share (“EPS”) were

$2.15

, an increase of 6% as reported and 13% on a comparable basis, reflecting solid gross margin gains and controlled operating expense growth. EPS results included

$0.08

per share negative impact from currency changes and no impact from tax benefits related to share-based compensation.

“Thanks to excellent execution by teams across the organization, IDEXX drove continued solid organic growth off elevated prior year levels in the third quarter,” said

Jay Mazelsky

, President and Chief Executive Officer. “Record premium instrument placements in the quarter and gains across our business segments were supported by decades of innovation and strong customer engagement. By advancing our strategic priorities, IDEXX continues to help veterinarians deliver high standards of care in an efficient way as we pursue enduring growth aligned to the long-term global opportunity for companion animal diagnostics.”


Companion Animal Diagnostics Trends Update

Continued elevated demand for companion animal healthcare supported solid gains in CAG diagnostic products and services. Average U.S. diagnostics revenue per practice grew 7% on a same-store basis in the third quarter, faster than 4% growth in overall clinic revenues. U.S. same-store clinical visits at veterinary practices declined 2.4%, a modest improvement compared to the prior quarter. Growth for pet healthcare including diagnostics has increased significantly from pre-pandemic levels reflecting compound annual growth of approximately 2.5% in clinical visits and 11% in same-store diagnostics revenues for the U.S. compared to the third quarter of 2019.

Additional U.S. companion animal practice key metrics are available in the

Q3 2022 Earnings Snapshot

accessible on the IDEXX website,


www.idexx.com/investors


.


Third Quarter Performance Highlights


Companion Animal Group

The Companion Animal Group generated revenue growth of 4% reported and 8% organic for the quarter, supported by CAG Diagnostics recurring revenue growth of 5% on a reported basis and 9% organically. Continued solid growth was achieved across IDEXX’s testing modalities, building off high levels in the prior year period. Record premium instrument placements were 10% higher than the prior year period, driving a 14% year-over-year increase in the global premium instrument installed base.


  • IDEXX VetLab®

    consumables generated 4% reported and 9% organic revenue growth, with solid organic gains across U.S. and international regions supported by benefits from an expanded global premium instrument installed base.

  • Reference laboratory diagnostic and consulting services

    generated 5% reported and 8% organic revenue growth, driven by strong gains in the U.S., which were moderated by modest organic revenue growth in international regions, reflecting pressure on same-store clinical visit growth in

    Europe

    — including macro-economic impacts.

  • Rapid assay products

    revenues grew 5% as reported and 7% organically, supported by net price gains.

Veterinary software, services and diagnostic imaging systems revenues grew 14% as reported and 15% organically, supported by double-digit organic gains in recurring software and digital imaging revenues. Strong demand for cloud-based products continues to support momentum in software solution placements and customer gains.


Water

Water revenues grew 7% on a reported basis and 12% on an organic basis for the quarter, reflecting solid volume growth across U.S. and international regions and benefits from net price gains.


Livestock, Poultry and Dairy (“LPD”)

LPD revenues declined 2% as reported and grew 7% on an organic basis for the quarter, benefiting from growth in herd health screening revenues and improved results in

China

.


Gross Profit and Operating Profit

Gross profits increased 7% as reported and 10% on a comparable basis. Gross margin of 60.2% increased 180 basis points as reported and 120 basis points on a comparable basis. Benefits from net price gains, lab productivity initiatives and improvement in software service gross margins offset select inflationary effects.

Operating margin was 29.1% in the quarter, 120 basis points higher than the prior year as reported and 100 basis points higher on a comparable basis, reflecting gross margin gains and controlled year-over-year operating expense growth of 6% as reported and 9% on a comparable basis. As planned, operating expense growth was in line with revenue gains as we prioritized investments and gained leverage from prior commercial investments.


2022


Growth and Financial Performance Outlook

The Company is updating its full-year revenue growth outlook to 3.5% – 4.5% as reported and 6.5% – 7.5% organically. The narrowed organic revenue growth range reflects solid third quarter performance and a fourth quarter outlook consistent with prior guidance. Updated foreign exchange projections will reduce reported revenue by $10 million, compared to the prior outlook, as a stronger U.S. dollar is now projected to reduce full-year reported growth by approximately 4%. The updated outlook includes full-year CAG Diagnostics recurring revenue growth of 4% – 5% as reported and 7.5% – 8.5% organically, supported by continued benefits from strong IDEXX execution including additional second half price gains.

The Company updated its full-year reported operating margin outlook to 26.3% – 26.8%, reflecting consistent expectations for operating margin performance on a comparable basis and an estimated ~ 10 basis points in year-over-year net margin impact from updated foreign currency exchange rate estimates.

The Company’s EPS outlook of

$7.74



$7.98

reflects an adjustment of

$0.05

at midpoint, including

$0.01

of negative impact from higher projected interest rates and

$0.04

of negative impact related to the strengthening U.S. dollar.

The following table provides the Company’s updated outlook for annual key financial metrics in 2022:



Amounts in millions except per share data and percentages



Growth and Financial Performance Outlook



2022



Revenue



$3,325







$3,365



Reported growth



3.5 %







4.5 %




Organic growth





6.5 %









7.5 %




CAG Diagnostics Recurring Revenue Growth



Reported growth



4 %









5 %




Organic growth





7.5 %









8.5 %




Operating Margin



26.3 %







26.8 %



Operating margin expansion



(270 bps)







(220 bps)




Impact of foreign exchange





~ 10 bps




Comparable margin expansion



(280 bps)







(230 bps)




Impact of discrete in-license of technology





(230 bps)




EPS



$7.74







$7.98



Reported growth



(10 %)







(7 %)




Comparable growth





(4 %)











(1 %)




Other Key Metrics


Net interest expense


~ $39


Share-based compensation tax benefit


~ $8


Share-based compensation tax rate benefit


~ 1%


Effective tax rate


21.5 %




22 %


Share-based compensation EPS impact


~ $0.10


Reduction in average shares outstanding


~ 2%


Operating Cash Flow


85% – 90% of net income



Free Cash Flow



60% – 65% of net income


Capital Expenditures


~ $165

The following table outlines estimates of foreign currency exchange rate impacts, net of foreign currency hedging transactions, and foreign currency exchange rate assumptions reflected in the above financial performance outlook for 2022 and preliminary estimates for 2023.



Go-Forward Foreign Currency Exchange Rate Assumptions



2022


In U.S. dollars


euro


$0.96


British pound


$1.09


Canadian dollar


$0.72


Australian dollar


$0.62


Relative to the U.S. dollar


Japanese yen


¥148


Chinese renminbi


¥7.26


Brazilian real


R$5.28



Estimated Foreign Currency Exchange Rate Impacts



2022



2023


Revenue growth rate impact



(~ 4%)



(~ 3%)


CAG Diagnostics recurring revenue growth rate impact



(~ 4%)



(~ 3%)


Operating margin growth impact



~ 10 bps



(~ 70 bps)


EPS impact



(~ $0.25)



(~ $0.45)


EPS growth impact



(~ 3%)



(~ 6%)


Conference Call and Webcast Information

IDEXX Laboratories, Inc. will be hosting a conference call today at

8:30 a.m. (EDT)

to discuss its third quarter 2022 results and management’s outlook. To participate in the conference call, dial 1-866-374-5140 or 1-404-400-0571 and reference pin 55765567. 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. (EDT)

on that day via the same link and will remain available for one year.


About IDEXX Laboratories, Inc.

IDEXX is a global leader in pet healthcare innovation. Our diagnostic and software products and services create clarity in the complex, constantly evolving world of veterinary medicine. We support longer, fuller lives for pets by delivering insights and solutions that help the veterinary community around the world make confident decisions—to advance medical care, improve efficiency, and build thriving practices. Our innovations also help ensure the safety of milk and water across the world and maintain the health and well-being of people and livestock. IDEXX Laboratories, Inc. is a member of the S&P 500® Index. Headquartered in

Maine

, IDEXX employs more than 10,000 people and offers solutions and products to customers in more than 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 “2022 Growth and Financial Performance Outlook” 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 our expectations regarding financial performance; revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates and interest rates; projected operating margins and expenses and capital expenditures; projected tax, tax rate and EPS benefits from share-based compensation arrangements; and projected effective tax rates, reduction of average shares outstanding and net 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, 2021

and in the corresponding sections of the Company’s Quarterly Reports on Form 10-Q for the quarters ended

March 31, 2022

,

June 30, 2022

, and

September 30, 2022

, 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 facilitates 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 2022 results as follows: decreased gross profit growth by 3%, increased gross margin growth by 70 basis points, decreased operating expense growth by 3%, decreased operating profit growth by 4%, increased operating profit margin growth by 20 basis points, and decreased EPS growth by 4%. 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 months and nine months ended

September 30, 2022

and refer to the 2022 Growth and Financial Performance Outlook section of this earnings release for estimated foreign currency exchange rate impacts on 2022 and 2023 projections and estimates.


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, certain business acquisitions, and divestitures. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Management believes that reporting organic revenue growth provides useful information to investors by facilitating easier comparisons of our revenue performance with prior and future periods and to the performance of our peers. Organic revenue growth should be considered in addition to, and not as a replacement of or a superior measure to, revenue growth reported in accordance with GAAP. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three months and nine months ended

September 30, 2022

. Please refer to the 2022 Growth and Financial Performance Outlook section of this earnings release for estimated full-year 2022 organic revenue growth for the Company and CAG Diagnostics recurring revenue. The percentage change in revenue resulting from acquisitions represents revenues during the current year period, limited to the initial 12 months from the date of the acquisition, that are directly attributable to business acquisitions. Revenue from acquisitions is expected to increase projected full-year 2022 revenue growth by 50 basis points and to have no impact to projected full-year 2022 CAG Diagnostics recurring revenue growth.


Comparable growth metrics

– Comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) are non-GAAP financial measures and exclude the impact of changes in foreign currency exchange rates and non-recurring or unusual items (if any). Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Management believes that reporting comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) provides useful information to investors 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 key metrics used by management. Comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) should be considered in addition to, and not as replacements of or superior measures to, gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain reported in accordance with GAAP.

The reconciliation of these non-GAAP financial measures is as follows:



Three Months Ended



Year-over-Year



Nine Months Ended



Year-over-Year



September 30



September 30



Change



September 30



September 30



Change



Dollar amounts in thousands



2022



2021



2022



2021



Gross Profit (as reported)



$    506,626



$    472,921




7 %




$ 1,519,411



$ 1,433,011




6 %





Gross margin



60.2 %


58.4 %




180 bps



59.8 %


59.4 %




50 bps



Less: comparability adjustments


Change from currency


(15,044)




(33,660)





Comparable gross profit growth



$    521,670



$    472,921




10 %




$ 1,553,071



$ 1,433,011




8 %





Comparable gross margin and gross margin gain (or growth)




59.5 %



58.4 %




120 bps




59.4 %



59.4 %




— bps




Operating expenses (as reported)



$    261,798



$    246,959




6 %




$    847,173



$    700,174




21 %



Less: comparability adjustments


Change from currency


$      (6,887)




$    (15,272)





Comparable operating expense growth



$    268,685



$    246,959




9 %




$    862,445



$    700,174




23 %




Income from operations (as reported)



$    244,828



$    225,962




8 %




$    672,238



$    732,837




(8) %





Operating margin




29.1 %



27.9 %




120 bps




26.5 %



30.4 %




(390) bps



Less: comparability adjustments


Change from currency


(8,156)




(18,389)





Comparable operating profit growth



$    252,984



$    225,962




12 %




$    690,627



$    732,837




(6) %





Comparable operating margin and operating margin gain (or growth)





28.9 %





27.9 %





100 bps





26.4 %





30.4 %





(400) bps




Amounts presented may not recalculate due to rounding.

Projected 2022 comparable operating margin expansion outlined in the 2022 Growth and Financial Performance Outlook section of this earnings release reflects projected full-year 2022 reported operating margin adjusted for estimated positive year-over-year foreign currency exchange rate change impact of approximately 10 basis points.

This impact and those described in the constant currency note above reconcile reported gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain (including projected 2022 operating margin expansion) to comparable gross profit growth, comparable gross margin gain, comparable operating expense growth, comparable operating profit growth and comparable operating margin gain for the Company.


Comparable EPS growth

–  Comparable EPS growth is a non-GAAP financial measure that represents the percentage change in earnings per share (diluted) (“EPS”) for a measurement period, as compared to the prior base period, net of the impact of changes in foreign currency exchange rates from the prior base period and excluding the tax benefits of share-based compensation activity under ASU 2016-09,

Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting

, and non-recurring or unusual items (if any). Management believes comparable 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. Comparable EPS growth should be considered in addition to, and not as a replacement of or a superior measure to, EPS growth reported in accordance with GAAP. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts.

The reconciliation of this non-GAAP financial measure is as follows:



Three Months Ended



Year-over-Year



Nine Months Ended



Year-over-Year



September 30



September 30



Growth



September 30



September 30



Growth



2022



2021



2022



2021



Earnings per share (diluted)


$             2.15


$             2.03




6 %



$             5.97


$             6.71




(11) %



Less: comparability adjustments


Share-based compensation activity


0.00


0.05


0.10


0.29


Change from currency


(0.08)




(0.17)





Comparable EPS growth


2.23


1.98




13 %



6.04


6.42




(6) %




Amounts presented may not recalculate due to rounding.

Projected 2022 comparable EPS growth outlined in the 2022 Growth and Financial Performance Outlook section of this earnings release reflects adjustments including estimated positive share-based compensation activity of

$0.10

and estimated negative year-over-year foreign currency exchange rate change impact of

$0.25

.

These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2022 reported EPS growth) to comparable 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. Free cash flow should be considered in addition to, and not as a replacement of or a superior measure to, net cash provided by operating activities. See the supplementary analysis of results below for our calculation of free cash flow for the nine months ended

September 30, 2022

and 2021. To estimate projected 2022 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately

$165 million

. To calculate trailing twelve-month net income to free cash flow ratio for the twelve months ended

September 30, 2022

, we have deducted purchases of property and equipment of approximately

$131 million

from net cash provided from operating activities of approximately

$580 million

, divided by net income of approximately

$670 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, non-recurring transaction expenses incurred in connection with acquisitions, share-based compensation expense, and certain other non-cash losses and charges.  Management believes that reporting Adjusted EBITDA, gross debt and net debt in the Debt to Adjusted EBITDA ratios provides supplemental analysis to help investors further evaluate the Company’s business performance and available borrowing capacity under the Company’s credit facility. Adjusted EBITDA, gross debt, and net debt should be considered in addition to, and not as replacements of or superior measures to, net income or total debt reported in accordance with GAAP. For further information on how Adjusted EBITDA and the Debt to Adjusted EBITDA Ratios are calculated, see the Company’s Annual Report on Form 10-K for the year ended

December 31, 2021

and Quarterly Report on Form 10-Q for the quarter ended

September 30, 2022

.



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,



2022



2021



2022



2021



Revenue:


Revenue


$841,661


$810,421


$2,538,756


$2,414,270



Expenses and

Income:


Cost of revenue


335,035


337,500


1,019,345


981,259


Gross profit


506,626


472,921


1,519,411


1,433,011


Sales and marketing


130,021


124,434


392,570


358,277


General and administrative


83,764


82,098


243,201


226,194


Research and development


48,013


40,427


211,402


115,703


Income from operations


244,828


225,962


672,238


732,837


Interest expense, net


(10,645)


(7,012)


(25,481)


(22,066)


Income before provision for income taxes


234,183


218,950


646,757


710,771


Provision for income taxes


53,245


43,772


139,875


128,698



Net Income:


Net income


180,938


175,178


506,882


582,073


Less: Noncontrolling interest in subsidiary’s earnings




(57)




(1)


Net income attributable to stockholders


$180,938


$175,235


$506,882


$582,074


Earnings per share: Basic


$2.17


$2.06


$6.04


$6.82


Earnings per share: Diluted


$2.15


$2.03


$5.97


$6.71


Shares outstanding: Basic


83,247


85,123


83,855


85,325


Shares outstanding: Diluted


84,113


86,511


84,858


86,712



IDEXX Laboratories, Inc. and Subsidiaries


Selected Operating Information

(Unaudited)



Three Months Ended



Nine Months Ended



September 30,



September 30,



September 30,



September 30,



2022



2021



2022



2021



Operating

Ratios


Gross profit


60.2 %


58.4 %


59.8 %


59.4 %



(as a percentage

of revenue):


Sales, marketing, general and administrative expense


25.4 %


25.5 %


25.0 %


24.2 %


Research and development expense


5.7 %


5.0 %


8.3 %


4.8 %


Income from operations

1


29.1 %


27.9 %


26.5 %


30.4 %



1

Amounts presented may not recalculate due to rounding.



IDEXX Laboratories, Inc. and Subsidiaries



Segment Information



Amounts in thousands (Unaudited)



Three Months Ended



September 30,

2022



Percent of

Revenue



September 30,

2021



Percent of

Revenue



Revenue:


CAG


$764,990


$732,495


Water


40,840


38,143


LPD


28,452


29,126


Other


7,379


10,657


Total


$841,661


$810,421



Gross Profit:


CAG


$456,334


59.7 %


$423,871


57.9 %


Water


29,406


72.0 %


26,694


70.0 %


LPD


17,462


61.4 %


16,848


57.8 %


Other


3,424


46.4 %


5,508


51.7 %


Total


$506,626


60.2 %


$472,921


58.4 %



Income from

Operations:


CAG


$221,454


28.9 %


$201,947


27.6 %


Water


$19,924


48.8 %


$17,599


46.1 %


LPD


$4,480


15.7 %


$3,600


12.4 %


Other


($1,030)


(14.0) %


$2,816


26.4 %


Total


$244,828


29.1 %


$225,962


27.9 %



IDEXX Laboratories, Inc. and Subsidiaries



Segment Information



Amounts in thousands (Unaudited)



Nine Months Ended



September 30,

2022



Percent of

Revenue



September 30,

2021



Percent of

Revenue



Revenue:


CAG


$2,310,261


$2,170,857


Water


116,406


109,374


LPD


89,211


101,920


Other


22,878


32,119


Total


$2,538,756


$2,414,270



Gross Profit:


CAG


$1,371,687


59.4 %


$1,277,531


58.8 %


Water


82,502


70.9 %


75,906


69.4 %


LPD


54,005


60.5 %


63,255


62.1 %


Other


11,217


49.0 %


16,319


50.8 %


Total


$1,519,411


59.8 %


$1,433,011


59.4 %



Income from

Operations:


CAG


$601,105


26.0 %


$649,892


29.9 %


Water


54,498


46.8 %


49,599


45.3 %


LPD


14,447


16.2 %


24,276


23.8 %


Other


2,188


9.6 %


9,070


28.2 %


Total


$672,238


26.5 %


$732,837


30.4 %



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



September 30,

2022



September 30,

2021



Dollar

Change



Reported

Revenue

Growth

1



Percentage

Change from

Currency



Percentage

Change from

Acquisitions



Organic

Revenue

Growth

1



Net Revenue



CAG



$764,990



$732,495



$32,495



4.4 %



(4.1 %)



0.1 %



8.4 %



United States



530,758



484,903



45,855



9.5 %









9.4 %



International



234,232



247,592



(13,360)



(5.4 %)



(11.8 %)



0.4 %



6.0 %



Water



40,840



38,143



2,697



7.1 %



(5.2 %)


0.4 %



11.8 %



United States



20,940



19,216



1,724



9.0 %







9.0 %



International



19,900



18,927



973



5.1 %



(10.8 %)


0.9 %



15.0 %



LPD



28,452



29,126



(674)



(2.3 %)



(9.2 %)





6.9 %



United States



4,452



4,177



275



6.6 %







6.6 %



International



24,000



24,949



(949)



(3.8 %)



(10.8 %)





7.0 %



Other



7,379



10,657



(3,278)



(30.8 %)



(0.1 %)





(30.7 %)



Total Company



$841,661



$810,421



$31,240



3.9 %



(4.2 %)



0.1 %



7.9 %



United States



560,292



514,343



45,949



8.9 %









8.9 %



International



281,369



296,078



(14,709)



(5.0 %)



(11.4 %)



0.4 %



6.1 %



Three Months Ended



September 30,

2022



September 30,

2021



Dollar

Change



Reported

Revenue

Growth

1



Percentage

Change from



Currency



Percentage

Change from

Acquisitions



Organic

Revenue



Growth

1



Net CAG Revenue


CAG Diagnostics recurring revenue:


$667,309


$638,358


$28,951


4.5 %


(4.2 %)


0.2 %


8.6 %



IDEXX VetLab consumables



262,820



252,714



10,106



4.0 %



(5.4 %)





9.4 %



Rapid assay products



80,542



76,974



3,568



4.6 %



(1.9 %)





6.6 %



Reference laboratory diagnostic and consulting services



295,590



282,301



13,289



4.7 %



(3.6 %)



0.4 %



8.0 %



CAG Diagnostics services and accessories



28,357



26,369



1,988



7.5 %



(5.9 %)





13.4 %


CAG Diagnostics capital – instruments


35,176


39,401


(4,225)


(10.7 %)


(5.5 %)




(5.2 %)


Veterinary software, services and diagnostic imaging systems


62,505


54,736


7,769


14.2 %


(1.1 %)




15.3 %


Net CAG revenue


$764,990


$732,495


$32,495


4.4 %


(4.1 %)


0.1 %


8.4 %



Three Months Ended



September 30,

2022



September 30,

2021



Dollar

Change



Reported

Revenue

Growth

1



Percentage

Change from

Currency



Percentage

Change from



Acquisitions



Organic



Revenue



Growth

1


CAG Diagnostics recurring revenue:


$667,309


$638,358


$28,951


4.5 %


(4.2 %)


0.2 %


8.6 %



United States



$459,077



$418,728



$40,349



9.6 %











9.6 %



International



$208,232



$219,630



($11,398)



(5.2 %)



(12.0 %)



0.5 %



6.3 %



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



September 30,

2022



September 30,

2021



Dollar

Change



Reported

Revenue

Growth

1



Percentage

Change from

Currency



Percentage

Change from

Acquisitions



Organic

Revenue

Growth

1



Net Revenue



CAG



$2,310,261



$2,170,857



$139,404



6.4 %



(3.1 %)



0.9 %



8.6 %



United States



1,563,150



1,415,565



147,585



10.4 %





1.2 %



9.2 %



International



747,111



755,292



(8,181)



(1.1 %)



(8.8 %)



0.4 %



7.3 %



Water



116,406



109,374



7,032



6.4 %



(3.5 %)


0.1 %



9.8 %



United States



58,304



53,531



4,773



8.9 %







8.9 %



International



58,102



55,843



2,259



4.0 %



(6.9 %)


0.3 %



10.6 %



LPD



89,211



101,920



(12,709)



(12.5 %)



(5.2 %)





(7.3 %)



United States



12,054



11,441



613



5.4 %







5.4 %



International



77,157



90,479



(13,322)



(14.7 %)



(5.7 %)





(9.0 %)



Other



22,878



32,119



(9,241)



(28.8 %)



0.5 %





(29.2 %)



Total Company



$2,538,756



$2,414,270



$124,486



5.2 %



(3.2 %)



0.9 %



7.5 %



United States



1,646,023



1,502,219



143,804



9.6 %





1.1 %



8.5 %



International



892,733



912,051



(19,318)



(2.1 %)



(8.2 %)



0.4 %



5.7 %



Nine Months Ended



September 30,

2022



September 30,

2021



Dollar

Change



Reported



Revenue

Growth

1



Percentage

Change from



Currency



Percentage

Change from



Acquisitions



Organic



Revenue



Growth

1



Net CAG Revenue


CAG Diagnostics recurring revenue:


$2,017,532


$1,916,938


$100,594


5.2 %


(3.2 %)


0.2 %


8.2 %



IDEXX VetLab consumables



796,072



755,158



40,914



5.4 %



(4.0 %)





9.4 %



Rapid assay products



242,542



230,472



12,070



5.2 %



(1.5 %)





6.8 %



Reference laboratory diagnostic

and consulting services



894,795



851,757



43,038



5.1 %



(2.7 %)



0.4 %



7.3 %



CAG Diagnostics services and accessories



84,123



79,551



4,572



5.7 %



(4.3 %)





10.1 %


CAG Diagnostics capital – instruments


108,400


105,645


2,755


2.6 %


(4.9 %)




7.5 %


Veterinary software, services and

diagnostic imaging systems


184,329


148,274


36,055


24.3 %


(0.9 %)


11.0 %


14.3 %


Net CAG revenue


$2,310,261


$2,170,857


$139,404


6.4 %


(3.1 %)


0.9 %


8.6 %



Nine Months Ended



September 30,

2022



September 30,

2021



Dollar

Change



Reported

Revenue



Growth

1



Percentage



Change from

Currency



Percentage

Change from

Acquisitions



Organic



Revenue



Growth

1


CAG Diagnostics recurring revenue:


$2,017,532


$1,916,938


$100,594


5.2 %


(3.2 %)


0.2 %


8.2 %



United States



$1,351,936



$1,239,213



$112,723



9.1 %







0.1 %



9.0 %



International



$665,596



$677,725



($12,129)



(1.8 %)



(8.8 %)



0.5 %



6.5 %



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, 2022



December 31, 2021



Assets:



Current Assets:


Cash and cash equivalents


$99,176


$144,454


Accounts receivable, net


388,072


368,348


Inventories


354,975


269,030


Other current assets


216,636


173,823



Total current assets


1,058,859


955,655


Property and equipment, net


612,405


587,667


Other long-term assets, net


968,803


893,881



Total assets


$2,640,067


$2,437,203



Liabilities and Stockholders’



Equity:



Current Liabilities:


Accounts payable


$110,144


$116,140


Accrued liabilities


405,992


458,909


Line of credit


633,000


73,500


Current portion of long-term debt




74,996


Deferred revenue


40,809


40,034



Total current liabilities


1,189,945


763,579


Long-term debt, net of current portion


760,814


775,205


Other long-term liabilities, net


213,309


208,427



Total long-term liabilities


974,123


983,632



Total stockholders’ equity


475,999


689,992



Total liabilities and stockholders’ equity


$2,640,067


$2,437,203



IDEXX Laboratories, Inc. and Subsidiaries


Select Balance Sheet Information (Unaudited)



September 30,

2022



June 30,



2022



March 31,

2022



December 31,



2021



September 30,

2021



Selected Balance Sheet Information:


Days sales outstanding

1


43.4


43.2


42.0


42.4


42.7


Inventory turns

2


1.3


1.5


1.6


2.0


1.9



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, 2022



September 30, 2021



Operating:



Cash Flows from Operating Activities:


Net income


$506,882


$582,073


Non-cash adjustments to net income


92,271


118,261


Changes in assets and liabilities


(229,597)


(154,752)


Net cash provided by operating activities


369,556


545,582



Investing:



Cash Flows from Investing Activities:


Purchases of property and equipment


(99,609)


(87,761)


Acquisition of intangible assets, businesses and equity investment


(46,512)


(161,166)


Net cash used by investing activities


(146,121)


(248,927)



Financing:



Cash Flows from Financing Activities:


Borrowings under revolving credit facilities, net


559,500




Payment of senior debt


(75,000)


(50,000)


Payments for the acquisition-related contingent consideration and holdbacks


(5,730)


(1,500)


Repurchases of common stock


(745,691)


(502,021)


Proceeds from exercises of stock options and employee stock


purchase plans


23,257


37,428


Shares withheld for statutory tax withholding payments on


restricted stock


(10,552)


(15,501)


Net cash used by financing activities


(254,216)


(531,594)


Net effect of changes in exchange rates on cash


(14,497)


(3,786)


Net decrease in cash and cash equivalents


(45,278)


(238,725)


Cash and cash equivalents, beginning of period


144,454


383,928


Cash and cash equivalents, end of period


$99,176


$145,203



IDEXX Laboratories, Inc. and Subsidiaries



Free Cash Flow



Amounts in thousands except per share data (Unaudited)



Nine Months Ended



September 30, 2022



September 30, 2021



Free Cash Flow:


Net cash provided by operating activities


$        369,556


$        545,582


Investing cash flows attributable to purchases of property and equipment


(99,609)


(87,761)


Free cash flow

1


$        269,947


$        457,821



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, 2022



September 30, 2021



September 30, 2022



September 30, 2021


Shares repurchased in the open market


453


274


1,764


892


Shares acquired through employee surrender for statutory tax withholding




1


21


29


Total shares repurchased


453


275


1,785


921


Cost of shares repurchased in the open market


$        166,423


$        183,315


$        742,661


$        510,937


Cost of shares for employee surrenders


162


515


10,552


15,501


Total cost of shares


$        166,585


$        183,830


$        753,213


$        526,438


Average cost per share – open market repurchases


$          367.55


$          668.33


$          421.12


$          572.10


Average cost per share – employee surrenders


$          387.07


$          688.35


$          502.26


$          547.90


Average cost per share – total


$          367.56


$          668.38


$          422.07


$          571.36


CONTACT:

John Ravis

, Investor Relations, 1-207-556-8155

Cision
View original content to download multimedia:

https://www.prnewswire.com/news-releases/idexx-laboratories-announces-third-quarter-results-301663819.html

SOURCE IDEXX Laboratories, Inc.

rt IDEXX Laboratories Announces Third Quarter Results

Featured image: © healthhllq

Disclaimer