株探米国株
日本語 英語
エドガーで原本を確認する
false IDEXX LABORATORIES INC /DE 0000874716 0000874716 2024-05-01 2024-05-01 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K 

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported): May 1, 2024

 

 

 

IDEXX LABORATORIES, INC.

(Exact name of registrant as specified in its charter)

  

Delaware   000-19271   01-0393723
(State or other jurisdiction   (Commission File Number)   (IRS Employer Identification No.)
of incorporation)        

 

One IDEXX Drive, Westbrook, Maine       04092

(Address of principal executive offices)

      (ZIP Code)

 

207.556.0300

(Registrant's telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

  ¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

  ¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

  ¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

  ¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, $0.10 par value per share   IDXX   NASDAQ Global Select Market

  

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On May 1, 2024, IDEXX Laboratories, Inc. (the “Company”) announced its financial results for the quarter ended March 31, 2024. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

In accordance with general instructions to Form 8-K, the information in this Form 8-K and the Exhibit 99.1 attached hereto is being furnished under Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d)           Exhibits

 

The following exhibit relating to Item 2.02 shall be deemed to be furnished, and not filed.

 

Exhibit No. Description of Exhibit

 

99.1 Press Release entitled “IDEXX Laboratories Announces First Quarter Results,” issued by the Company on May 1, 2024.

 

104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

1 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    IDEXX LABORATORIES, INC.
   
Date: May 1, 2024 By: /s/ Brian P. McKeon                 
    Brian P. McKeon
   

Executive Vice President, Chief Financial Officer and Treasurer

 

2 

 

EX-99.1 2 tm2413183d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE Contact: John Ravis, Investor Relations, 1-207-556-8155

 

IDEXX Laboratories Announces First Quarter Results

 

Achieves first quarter revenue growth of 7% as reported and organic, supported by CAG Diagnostics recurring revenue growth of 7% as reported and organic

 

Solid growth supported by continued benefits from IDEXX execution drivers including double-digit year-over-year installed base growth across global premium instrument platforms

 

Delivers EPS of $2.81, reflecting operating margin contraction of 10 basis points as reported and on a comparable basis including ~180 basis point negative impact from lapping a customer contract resolution payment in Q1 2023

 

Updates 2024 revenue guidance to $3,895 million - $3,965 million, reflecting 6.5% - 8.5% growth as reported and 7% - 9% organic, driven by projected CAG Diagnostics recurring revenue growth of 6.5% - 8.5% as reported and 7.5% - 9.5% organic

 

Updates 2024 EPS outlook to $10.82 - $11.20, representing 8% - 11% growth as reported and 9% - 13% on a comparable basis, including ~2% negative EPS growth impact from Q1 2023 customer contract resolution payment

  

WESTBROOK, Maine, May 1, 2024— IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in pet healthcare innovation, today announced first quarter results.

 

First Quarter Results

 

The Company reports revenues of $964 million for the first quarter of 2024, an increase of 7% as reported and organic, driven by Companion Animal Group ("CAG") growth of 7% as reported and organic, and Water revenue growth of 11% as reported and organic. Overall IDEXX revenue gains were net of an estimated 0.5% - 1% negative growth rate impact from severe U.S. weather in January. CAG Diagnostics recurring revenue growth of 7% as reported and organic was supported by sustained benefits from IDEXX execution drivers. 8% global premium instrument placement growth and continued high customer retention levels supported 11% annual growth in IDEXX's global premium instrument installed base. High demand for IDEXX solutions drove veterinary software, services and diagnostic imaging systems revenue growth of 12% as reported, including benefits from a software and data platform acquisition completed in the period, and 8% organic growth, reflecting high recurring revenue growth and continued momentum in cloud-based software placements.

 

 


 

First quarter earnings per diluted share (“EPS”) were $2.81, an increase of 10% as reported and 9% on a comparable basis, including ~7% negative EPS growth impact from the Q1 2023 customer contract resolution payment. Reported EPS included $0.10 per share in tax benefits from share-based compensation.

 

"High levels of execution from IDEXX teams drove strong results in the first quarter. This performance reflects continued high interest from customers in adopting IDEXX’s innovative, multi-modality testing platforms and solutions,” said Jay Mazelsky, President and Chief Executive Officer. “By partnering with IDEXX, veterinarians use the differentiated diagnostics insights generated by IDEXX solutions to deliver better patient outcomes, while also driving better business results through workflow optimization and staff productivity."

 

First Quarter Performance Highlights

 

Companion Animal Group

 

The Companion Animal Group generated revenue growth of 7% as reported and organic for the quarter. Solid growth was supported by CAG Diagnostics recurring revenue growth of 7% as reported and organic. U.S. CAG Diagnostics recurring revenue growth of 6.5% as reported and organic, which included impacts from severe weather in January, remained solidly above sector growth levels in the first quarter, reflecting a ~900 basis point growth premium to U.S. same-store clinical visit growth.

 

Additional U.S. companion animal practice key metrics are available in the Q1 2024 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors.

 

Strong global growth was achieved across IDEXX's testing modalities.

 

IDEXX VetLab® consumables generated 9% reported and organic revenue growth, with high single-digit gains in the U.S. and continued double-digit gains internationally supported by double-digit global premium instrument installed base growth across major platforms.

 

 


 

Reference laboratory diagnostic and consulting services generated 7% reported and 6% organic revenue growth, driven by similar solid gains across U.S. and international regions.

 

Rapid assay products revenues grew 5% as reported and organic, driven by solid gains in the U.S., supported by benefits from higher net price realization.

 

Veterinary software, services and diagnostic imaging systems revenues grew 12% as reported and 8% organically, driven by continued high levels of organic growth in software and diagnostic imaging recurring revenues and benefits from a recent software and data platform acquisition.

 

Water

 

Water revenues grew 11% as reported and organic for the quarter, reflecting solid gains across regions and benefits from year-end order shipment timing.

 

Livestock, Poultry and Dairy (“LPD”)

 

LPD revenues declined 3% as reported and organic for the quarter. Solid gains in the U.S. and Europe were offset by lower Asia Pacific revenues, including impacts from reduced herd health screening levels.

 

Gross Profit and Operating Profit

 

Gross profits increased 9% as reported and on a comparable basis. Gross margin of 61.5% increased 120 basis points as reported and ~110 basis points on a comparable basis, supported by benefits from business mix, lower instrument costs and improvement in software service gross margins.

 

Operating margin was 31.0% for the quarter, lower than the prior year by 10 basis points as reported and on a comparable basis, including ~180 basis point negative impact from lapping a customer contract resolution payment in Q1 2023. Operating margin results reflect 12% operating expense growth as reported, including ~6.5% overall growth impact of the customer contract resolution payment in Q1 2023. Operating expense growth was driven by higher R&D spend related to advancing the Company's innovation agenda, including new platform development.

 

 


 

2024 Growth and Financial Performance Outlook

 

The Company is updating its full year revenue growth outlook range to 6.5% - 8.5% as reported and 7% - 9% organic, driven by a CAG Diagnostics recurring revenue growth outlook range of 6.5% - 8.5% as reported and 7.5% - 9.5% organic. This updated outlook includes a $35 million negative impact from the recent strengthening of the U.S. dollar and a reduction of 1% to the high end of the organic revenue growth range to reflect near-term moderation in U.S. clinical visit growth trends.

 

The Company maintained its full year reported operating margin outlook of 30.2% - 30.7%, reflecting continued high levels of operational execution. Projected full year operating margin profit expansion of 20 - 70 basis points is net of a ~40 basis point negative growth impact from lapping a customer contract resolution payment in Q1 2023.

 

The Company updated its EPS outlook range to $10.82 - $11.20, a reduction of $0.08 at midpoint, reflecting ~$0.11 of negative foreign exchange rate impact compared to previous guidance. Adjustments to the high end of the Company's organic revenue growth guidance range were mitigated by sustained expectations for operating margin improvement and favorable adjustments to projected net interest expense. The updated EPS growth outlook is 8% - 11% as reported and 9% - 13% on comparable basis, net of a ~2% negative growth impact from lapping a customer contract resolution payment in Q1 2023.

 

 


 

The following table provides the Company's updated outlook for annual key financial metrics in 2024 with a comparison to the prior outlook:

 

Amounts in millions except per share data and percentages

 

2024 Growth and Financial Performance Outlook

 

    Updated   Prior
Revenue   $3,895 - $3,965   $3,930 - $4,040
Reported growth   6.5% - 8.5%   7.5% - 10.5%
Organic growth   7% - 9%   7% - 10%
CAG Diagnostics Recurring Revenue Growth        
Reported growth   6.5% - 8.5%   7.5% - 10.5%
Organic growth   7.5% - 9.5%   7.5% - 10.5%
Operating Margin   30.2% - 30.7%   30.2% - 30.7%
Operating margin expansion   20 bps - 70 bps   20 bps - 70 bps
Comparable margin expansion   20 bps - 70 bps   20 bps - 70 bps
Negative impact of 2023 customer contract resolution payment   ~ 40 bps   ~ 40 bps
EPS   $10.82 - $11.20   $10.84 - $11.33
Reported growth   8% - 11%   8% - 13%
Comparable growth   9% - 13%   8% - 13%
Negative impact of 2023 customer contract resolution payment   ~2%   ~2%
Other Key Metrics        
Net interest expense   ~$21   ~$27
Share-based compensation tax benefit   ~$10   ~$8
Share-based compensation tax rate benefit   ~1%   ~1%
Effective tax rate   ~22%   ~22%
Share-based compensation EPS impact   ~$0.12   ~$0.10
Reduction in average shares outstanding   0.5% - 1%   0.5% - 1%
Operating Cash Flow (% of Net Income)   110% - 115%   110% - 115%
Free Cash Flow (% of Net Income)   90% - 95%   90% - 95%
Capital Expenditures   ~ $180 million   ~ $180 million

 

 


 

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 2024.

 

Estimated Foreign Currency Exchange Rate Impacts   2024
Revenue growth rate impact   (~100bps)
CAG Diagnostics recurring revenue growth rate impact   (~100bps)
Operating margin growth impact   ~ 0 bps
EPS impact   (~$0.09)
EPS growth impact   (~1%)
     

 

Go-Forward Foreign Currency Exchange Rate Assumptions   2024  
In U.S. dollars        
euro   $ 1.05  
British pound   $ 1.21  
Canadian dollar   $ 0.72  
Australian dollar   $ 0.63  
Relative to the U.S. dollar        
Japanese yen   ¥ 157  
Chinese renminbi   ¥ 7.35  
Brazilian real   R$ 5.28  

 

Conference Call and Webcast Information

 

IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (EDT) to discuss its first quarter 2024 results and management’s outlook. To participate in the conference call, dial 1-800-776-0420 or 1-773-305-6837 and reference passcode 951825. 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.

 

2024 Annual Meeting of Shareholders

 

IDEXX Laboratories, Inc. will hold its 2024 Annual Meeting of Shareholders (the “2024 Annual Meeting”) on Monday, May 6, 2024 at 4:30 p.m. (EDT). The 2024 Annual Meeting will be a virtual meeting via a live audio webcast at www.virtualshareholdermeeting.com/IDXX2024. The online pre-meeting forum can be accessed before the 2024 Annual Meeting at www.proxyvote.com. At this online pre-meeting forum, you can submit questions in writing in advance of the 2024 Annual Meeting, vote, view the Rules of Conduct and Procedures relating to the 2024 Annual Meeting and access copies of the Company's proxy materials and annual report.

 

 


 

Shareholders as of the close of business on March 8, 2024 are entitled to attend the 2024 Annual Meeting, vote their shares electronically and submit questions before and during the live audio webcast. As part of the 2024 Annual Meeting, the Company will answer the questions submitted by our shareholders during a live Q&A session, as time permits. The Company will publish the answer to each question, including any for which there is not sufficient time to address during the 2024 Annual Meeting, on the Company’s Investor Relations website as soon as practicable after the meeting. An archived replay will also be available at www.virtualshareholdermeeting.com/IDXX2024 after the conclusion of the 2024 Annual Meeting. Further information on the 2024 Annual Meeting can be found in the Company’s proxy materials.

 

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 approximately 11,000 people and offers solutions and products to customers in more than 175 countries and territories. For more information about IDEXX, visit www.idexx.com.

 

Note Regarding Forward-Looking Statements

 

This earnings release and the statements to be made in the accompanying earnings conference call contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including statements about the Company’s business prospects and estimates of the Company’s financial results for future periods. Forward-looking statements are included above under "2024 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; projected effective tax rates, reduction of average shares outstanding and net interest expense; U.S. clinical visit trends; and new product launches. 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, 2023 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarter ended March 31, 2024, 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 first quarter 2024 results as follows: increased gross profit growth by 0.1%, increased gross margin growth by 10 basis points, increased operating expense growth by 0.3%, decreased operating profit growth by 0.1%, was immaterial to operating profit margin growth, and was immaterial to EPS growth. 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 ended March 31, 2024 and refer to the 2024 Growth and Financial Performance Outlook section of this earnings release for estimated foreign currency exchange rate impacts on 2024 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 represents the percent change in revenue, as compared to the same period for the prior year, net of the impact of changes in foreign currency exchange rates, certain business acquisitions, and divestitures. 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 ended March 31, 2024. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Please refer to the 2023 Growth and Financial Performance Outlook section of this earnings release for estimated full year 2024 organic revenue growth for the Company and CAG Diagnostics recurring revenue growth. 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 not expected to have an impact on projected full year 2024 revenue growth or 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  
    March 31,     March 31,      
Dollar amounts in thousands   2024     2023     Change  
Gross Profit (as reported)   $ 593,070     $ 542,971       9 %
Gross margin     61.5 %     60.3 %     120 bps
Less: comparability adjustments                        
Change from currency     656                
Comparable gross profit growth   $ 592,414     $ 542,971       9 %
Comparable gross margin and gross margin gain (or growth)     61.5 %     60.3 %     110 bps
                         
Operating expenses (as reported)   $ 294,112     $ 262,572       12 %
Less: comparability adjustments                        
Change from currency     859                
Comparable operating expense growth   $ 293,253     $ 262,572       12 %
                         
Income from operations (as reported)   $ 298,958     $ 280,399       7 %
Operating margin     31.0 %     31.1 %     (10 )bps
Less: comparability adjustments                        
Change from currency     (203 )              
Comparable operating profit growth   $ 299,161     $ 280,399       7 %
Comparable operating margin and operating margin gain (or growth)     31.0 %     31.1 %     (10 )bps

 

Amounts presented may not recalculate due to rounding.

 

Projected 2024 comparable operating margin expansion outlined in the 2024 Growth and Financial Performance Outlook section of this earnings release reflects immaterial impact from year-over-year foreign currency exchange rate changes.

 

These impacts described above reconcile reported gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain (including projected 2024 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  
    March 31,     March 31,      
    2024     2023     Growth  
Earnings per share (diluted)   $ 2.81     $ 2.55       10 %
Less: comparability adjustments                        
Share-based compensation activity     0.10       0.06          
Change from currency                    
Comparable EPS growth     2.71       2.49       9 %

 

Amounts presented may not recalculate due to rounding.

 

Projected 2024 comparable EPS growth outlined in the 2024 Growth and Financial Performance Outlook section of this earnings release reflects adjustments including estimated positive share-based compensation activity of $0.12 and estimated negative year-over-year foreign currency exchange rate change impact of $0.09.

 

These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2024 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 three months ended March 31, 2024 and 2023. To estimate projected 2024 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately ~ $180 million. Free cash flow conversion, or the net income to free cash flow ratio, is a non-GAAP financial measure that is defined as free cash flow, with respect to a measurement period, divided by net income for the same period. To calculate trailing twelve-month net income to free cash flow ratio for the twelve months ended March 31, 2024, we have deducted purchases of property and equipment of approximately $124 million from net cash provided from operating activities of approximately $921 million, divided by net income of approximately $867 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, 2023 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2024.

 

 


 

IDEXX Laboratories, Inc. and Subsidiaries            
Condensed Consolidated Statement of Operations            
Amounts in thousands except per share data (Unaudited)            
        Three Months Ended  
        March 31,     March 31,  
        2024     2023  
Revenue:   Revenue   $ 964,095     $ 900,195  
Expenses and Income:   Cost of revenue     371,025       357,224  
    Gross profit     593,070       542,971  
    Sales and marketing     149,453       147,804  
    General and administrative     92,024       70,101  
    Research and development     52,635       44,667  
    Income from operations     298,958       280,399  
    Interest expense, net     (3,479 )     (12,711 )
    Income before provision for income taxes     295,479       267,688  
    Provision for income taxes     59,900       53,634  
Net Income:   Net income attributable to stockholders   $ 235,579     $ 214,054  
    Earnings per share: Basic   $ 2.84     $ 2.58  
    Earnings per share: Diluted   $ 2.81     $ 2.55  
    Shares outstanding: Basic     83,096       82,992  
    Shares outstanding: Diluted     83,957       83,959  

 

IDEXX Laboratories, Inc. and Subsidiaries            
Selected Operating Information (Unaudited)            
        Three Months Ended  
        March 31,     March 31,  
        2024     2023  
Operating Ratios   Gross profit     61.5 %     60.3 %
(as a percentage of revenue):   Sales, marketing, general and administrative expense     25.0 %     24.2 %
    Research and development expense     5.5 %     5.0 %
    Income from operations1     31.0 %     31.1 %

 

1Amounts presented may not recalculate due to rounding.                    

 

 


 

IDEXX Laboratories, Inc. and Subsidiaries            
Segment Information            
Amounts in thousands (Unaudited)            
        Three Months Ended  
        March 31,
2024
  Percent of
Revenue
    March 31,
2023
    Percent of
Revenue
 
Revenue:   CAG   $ 889,285           $ 827,279          
    Water     43,071             38,883          
    LPD     28,205             29,208          
    Other     3,534             4,825          
    Total   $ 964,095           $ 900,195          
                                   
Gross Profit:   CAG   $ 546,236     61.4 %   $ 498,757       60.3 %
    Water     30,497     70.8 %     27,268       70.1 %
    LPD     15,234     54.0 %     15,053       51.5 %
    Other     1,103     31.2 %     1,893       39.2 %
    Total   $ 593,070     61.5 %   $ 542,971       60.3 %
                                   
Income from Operations:   CAG   $ 279,696     31.5 %   $ 261,750       31.6 %
    Water     19,430     45.1 %     16,971       43.6 %
    LPD     866     3.1 %     1,308       4.5 %
    Other     (1,034 )   (29.3 )%     370       7.7 %
    Total   $ 298,958     31.0 %   $ 280,399       31.1 %

 

 


 

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  
Net Revenue   March 31,
2024
    March 31,
2023
    Dollar
Change
    Revenue
Growth1
    Change from
Currency
    Change from
Acquisitions
    Revenue
Growth1
 
CAG   $ 889,285     $ 827,279     $ 62,006       7.5 %           0.3 %     7.2 %
United States     602,195       564,527       37,668       6.7 %           0.4 %     6.3 %
International     287,090       262,752       24,338       9.3 %                 9.2 %
Water     43,071       38,883       4,188       10.8 %     0.2 %           10.6 %
United States     22,199       19,920       2,279       11.4 %                 11.4 %
International     20,872       18,963       1,909       10.1 %     0.4 %           9.7 %
LPD     28,205       29,208       (1,003 )     (3.4 )%     (0.1 )%           (3.3 )%
United States     5,164       4,543       621       13.7 %                 13.7 %
International     23,041       24,665       (1,624 )     (6.6 )%     (0.1 )%           (6.5 )%
Other     3,534       4,825       (1,291 )     (26.7 )%                 (26.7 )%
Total Company   $ 964,095     $ 900,195     $ 63,900       7.1 %           0.2 %     6.8 %
United States     631,009       590,413       40,596       6.9 %           0.4 %     6.5 %
International     333,086       309,782       23,304       7.5 %                 7.5 %
                                                         

 

    Three Months Ended           Reported     Percentage     Percentage     Organic  
Net CAG Revenue   March 31,
2024
    March 31,
2023
    Dollar
Change
    Revenue
Growth1
    Change from
Currency
    Change from
Acquisitions
    Revenue
Growth1
 
CAG Diagnostics recurring revenue:   $ 780,144     $ 726,902     $ 53,242       7.3 %                 7.3 %
IDEXX VetLab consumables     316,929       291,114       25,815       8.9 %                 8.9 %
Rapid assay products     86,315       82,032       4,283       5.2 %     (0.1 )%           5.3 %
Reference laboratory diagnostic and consulting services     344,338       323,180       21,158       6.5 %     0.1 %           6.4 %
CAG Diagnostics services and accessories     32,562       30,576       1,986       6.5 %     (0.3 )%           6.8 %
CAG Diagnostics capital – instruments     34,092       33,144       948       2.9 %     (0.4 )%           3.2 %
Veterinary software, services and diagnostic imaging systems:     75,049       67,233       7,816       11.6 %           3.3 %     8.4 %
Recurring revenue     59,700       51,707       7,993       15.5 %           4.2 %     11.2 %
Systems and hardware     15,349       15,526       (177 )     (1.1 )%                 (1.1 )%
Net CAG revenue   $ 889,285     $ 827,279     $ 62,006       7.5 %           0.3 %     7.2 %

 

    Three Months Ended           Reported     Percentage     Percentage     Organic  
    March 31,
2024
    March 31,
2023
    Dollar
Change
    Revenue
Growth1
    Change from
Currency
    Change from
Acquisitions
    Revenue
Growth1
 
CAG Diagnostics recurring revenue:   $ 780,144     $ 726,902     $ 53,242       7.3 %                 7.3 %
United States     523,041       491,340       31,701       6.5 %                 6.5 %
International     257,103       235,562       21,541       9.1 %     0.1 %           9.1 %

 

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)

 

        March 31,
2024
    December 31,
2023
 
Assets:   Current Assets:          
    Cash and cash equivalents   $ 397,433     $ 453,932  
    Accounts receivable, net     507,208       457,445  
    Inventories     390,599       380,282  
    Other current assets     206,733       203,595  
    Total current assets     1,501,973       1,495,254  
    Property and equipment, net     708,725       702,177  
    Other long-term assets, net     1,142,817       1,062,494  
    Total assets   $ 3,353,515     $ 3,259,925  
                   
Liabilities and Stockholders' Equity:   Current Liabilities:                
    Accounts payable   $ 117,462     $ 110,643  
    Accrued liabilities     476,249       478,712  
    Line of credit     250,000       250,000  
    Current portion of long-term debt     74,998       74,997  
    Deferred revenue     38,193       37,195  
    Total current liabilities     956,902       951,547  
    Long-term debt, net of current portion     620,778       622,883  
    Other long-term liabilities, net     206,929       200,965  
    Total long-term liabilities     827,707       823,848  
    Total stockholders' equity     1,568,906       1,484,530  
    Total liabilities and stockholders' equity   $ 3,353,515     $ 3,259,925  

 

IDEXX Laboratories, Inc. and Subsidiaries

Selected Balance Sheet Information (Unaudited)

 

        March 31,
2024
    December 31,
2023
    September 30,
2023
    June 30,
2023
    March 31,
2023
 
Selected Balance Sheet Information:   Days sales outstanding1     45.7       46.1       45.6       43.9       42.9  
    Inventory turns2     1.3       1.3       1.3       1.3       1.3  

 

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 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)

 

        Three Months Ended  
        March 31,
2024
    March 31,
2023
 
Operating:   Cash Flows from Operating Activities:            
    Net income   $ 235,579     $ 214,054  
    Non-cash adjustments to net income     44,422       40,467  
    Changes in assets and liabilities     (81,416 )     (70,609 )
    Net cash provided by operating activities     198,585       183,912  
Investing:   Cash Flows from Investing Activities:                
    Purchases of property and equipment     (30,273 )     (39,511 )
    Acquisition of a business     (77,000 )      
    Proceeds from net investment hedges     329        
    Net cash used by investing activities     (106,944 )     (39,511 )
Financing:   Cash Flows from Financing Activities:                
    Repayments under credit facility, net           (147,500 )
    Payments for the acquisition-related holdbacks           (1,780 )
    Repurchases of common stock     (154,764 )      
    Proceeds from exercises of stock options and employee stock purchase plans     20,879       12,796  
    Shares withheld for statutory tax withholding payments on restricted stock     (10,189 )     (9,597 )
    Net cash used by financing activities     (144,074 )     (146,081 )
    Net effect of changes in exchange rates on cash     (4,066 )     501  
    Net decrease in cash and cash equivalents     (56,499 )     (1,179 )
    Cash and cash equivalents, beginning of period     453,932       112,546  
    Cash and cash equivalents, end of period   $ 397,433     $ 111,367  

 

IDEXX Laboratories, Inc. and Subsidiaries

Free Cash Flow

Amounts in thousands (Unaudited)

 

        Three Months Ended  
        March 31,
2024
    March 31,
2023
 
Free Cash Flow:   Net cash provided by operating activities   $ 198,585     $ 183,912  
    Investing cash flows attributable to purchases of property and equipment     (30,273 )     (39,511 )
    Free cash flow1   $ 168,312     $ 144,401  

 

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  
    March 31,
2024
    March 31,
2023
 
Shares repurchased in the open market     303        
Shares acquired through employee surrender for statutory tax withholding     18       19  
Total shares repurchased     321       19  
                 
Cost of shares repurchased in the open market   $ 167,102     $  
Cost of shares for employee surrenders     10,189       9,597  
Total cost of shares   $ 177,291     $ 9,597  
                 
Average cost per share – open market repurchases   $ 550.90     $  
Average cost per share – employee surrenders   $ 560.56     $ 503.65  
Average cost per share – total   $ 551.45     $ 503.65