IDEXX Laboratories Announces Third Quarter 2021 Results

WESTBROOK, Maine, Nov. 2, 2021 /PRNewswire/ --

  • Achieves third quarter revenue growth of 12% as reported and 10% on an organic basis compared to high prior year growth levels
  • Results driven by continued strong CAG business momentum, reflected in CAG Diagnostics recurring revenue growth of 13% reported and 11.5% organic and record Q3 global premium instrument placements
  • Delivers EPS of $2.03, representing 20% growth as reported and 12% on a comparable basis
  • Updates 2021 guidance to higher end of previous guidance ranges, reflecting revenue growth outlook of 17.5% - 18% as reported and 15.5% - 16% organic, and EPS growth of 24% - 25% as reported and 26% - 27% on a comparable basis

IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, today announced third quarter results, as well as an update on U.S. companion animal diagnostics trends.

Third Quarter Results

The Company reports revenues of $810 million for the third quarter of 2021, an increase of 12% as reported and 10% organically. Third quarter results were driven by Companion Animal Group ("CAG") Diagnostics recurring revenue growth of 13% reported and 11% organic, with continued solid gains in the U.S. and internationally supporting two-year average annual reported revenue growth of 18% and organic growth of 16%. Overall revenue growth was also driven by 34% reported and 33% organic growth in CAG Diagnostics capital instrument revenue, and Water revenue growth of 15% reported and 13% organic.

Earnings per diluted share ("EPS") of $2.03 for the third quarter was supported by operating margin gains of 410 basis points on a reported basis, which benefited from lapping of a prior year $27.5 million accrual related to an ongoing litigation matter, and 20 basis points on a comparable basis, compared to high prior year levels which included benefits from pandemic-related cost controls. EPS results also benefited from $0.05 per share in tax benefits from share-based compensation.

"The IDEXX team delivered another quarter of excellent performance, reflected in high CAG Diagnostics recurring revenue growth and record Q3 levels of premium instrument placements, with strong gains across our major in-clinic platforms," said Jay Mazelsky, the Company's President and Chief Executive Officer. "This performance reflects the benefits of our ongoing investments in innovation and global commercial capability, aligned with the significant untapped growth potential we see for our business. We also continued to expand our cloud-based software capability through the integration of ezyVet and strong growth in recurring software and diagnostic imaging services. As we support high CAG growth levels, our operating teams are doing an outstanding job in ensuring continued high levels of product availability and customer service. We're well positioned to build on this success as we move forward and drive accelerated advancement of the global standard of healthcare for companion animals."

Companion Animal Diagnostics Trends Update

Positive global trends in companion animal healthcare continue to support strong growth for CAG diagnostic products and services across regions. U.S. same-store clinical visit growth at veterinary practices was 2% in the third quarter, reflecting year-over-year growth of 2% for non-wellness visits and 1% for wellness visits. These clinical visit gains lap strong prior year period clinical visit growth of 7%, which included benefits from pent-up demand from delayed veterinary visits during the COVID-19 pandemic. On a two-year average annual basis, U.S. clinical visit growth remained above pre-pandemic levels. Average same-store revenue growth at U.S. veterinary practices was 7% in the third quarter (compared to 12% growth levels in the third quarter of 2020), driven by high growth in healthcare services, including increased utilization of diagnostics. Additional U.S. companion animal practice key metrics are available in the Q3 2021 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors.

Third Quarter Performance Highlights

Companion Animal Group

The Companion Animal Group generated 15% reported and 13% organic revenue growth for the quarter, supported by CAG Diagnostics recurring revenue growth of 13% on a reported basis and 11% on an organic basis. Strong growth was achieved across IDEXX's major modalities in the third quarter compared to high gains in the prior year period. Overall CAG revenue growth included 34% reported growth and 33% organic growth in CAG Diagnostics capital instrument revenues, compared to constrained prior year levels that reflected pandemic impacts from restricted access for sales professionals to veterinary clinics.

  • IDEXX VetLab® consumables generated 16% reported and 14% organic revenue growth, supported by expansion of our global premium instrument installed base, high customer retention levels, increased testing utilization across regions, and moderate net price gains.
  • Reference laboratory diagnostic and consulting services generated 11% reported and 10% organic revenue growth with consistent organic growth across regions, reflecting high same-store volume growth, strong gains across testing categories, and moderate net price gains.
  • Rapid assay products revenues grew 9% on both a reported and organic basis, with continued worldwide growth in vector-borne disease testing benefiting from strong overall sector conditions, high customer retention levels, and moderate net price gains.

Veterinary software, services and diagnostic imaging systems revenues grew 33% reported and 15% on an organic basis, driven by continued strong growth in recurring software services revenue and supported by high growth in diagnostic imaging system placements. Reported growth includes benefits from the recent acquisition of ezyVet, which closed in June.

Water

Water revenues grew 15% on a reported basis and 13% on an organic basis for the quarter, compared to declines in the prior year period of 5% reported and 4% organic driven by pandemic-related impacts. Strong revenue growth reflects increased demand for water testing, including non-compliance testing, as economies reopen.

Livestock, Poultry and Dairy ("LPD")

LPD revenues declined 21% as reported and 23% on an organic basis for the quarter, compared to 18% growth on a reported and organic basis in the prior year period, which benefited from the ramping of African Swine Fever (ASF) testing programs in China. Revenue growth was constrained by comparisons to high prior year levels and additional impacts in China related to changes in local ASF disease management approaches, lower pork prices and changes in government requirements related to livestock infectious disease testing programs. These impacts offset LPD revenue growth in other regions and are anticipated to pressure LPD revenues in future quarters.

Gross Profit and Operating Profit

Gross profits increased 12% as reported and 11% on a comparable basis. Gross margin of 58.4% decreased 10 basis points compared to prior year period results as reported and 20 basis points on a comparable basis. Gross margin benefited from continued high CAG Diagnostics recurring revenue growth and moderate net pricing gains offset by business mix impacts from high CAG Diagnostics capital instrument revenue growth, lower LPD and human OPTI COVID-19 PCR testing revenue levels, and investments to support high growth in the Labs business.

Operating margin was 27.9% in the quarter, 410 basis points higher than the prior year period which included the ongoing litigation matter. On a comparable basis, operating margins expanded 20 basis points compared to high prior year levels, which included benefits from pandemic-related cost controls. Operating expenses decreased 2% as reported and increased 10% on a comparable basis, reflecting comparisons to lower prior year levels impacted by early pandemic-related cost controls, as well as the advancement of investments in our global commercial and innovation capabilities. The Company is planning for moderately lower operating margins in the fourth quarter, compared to high prior year levels, reflecting projected business mix impacts and higher expected levels of operating expense growth, including advancement of commercial, innovation and project investments.

2021 Growth and Financial Performance Outlook

The following table provides the Company's outlook for annual key financial metrics in 2021:

Amounts in millions except per share data and percentages

Growth and Financial Performance Outlook

 

2021

 
           

Revenue

 

$3,185

-

$3,200

 

Reported growth

 

17.5%

-

18%

 

Organic growth

 

15.5%

-

16%

 

CAG Diagnostics Recurring Revenue Growth

         

Reported growth

 

18.5%

-

19.5%

 

Organic growth

 

17%

-

17.5%

 

Operating Margin

 

28.8%

-

29.0%

 

Operating margin expansion

 

310

-

330 bps

 

Comparable margin expansion

 

200

-

225 bps

 

EPS

 

$8.30

-

$8.38

 

Reported growth

 

24%

-

25%

 

Comparable growth

 

26%

-

27%

 

Other Key Metrics

         

Net interest expense

 

~ $31.5

 

Share-based compensation tax benefit

 

~ $25.5

 

Share-based compensation tax rate benefit

 

~ 3%

 

Effective tax rate

 

~ 19%

 

Share-based compensation EPS impact

 

~ $0.29

 

Reduction in average shares outstanding

 

0%

-

0.2%

 

Operating Cash Flow

 

100% - 110% of net income

 

Free Cash Flow

 

80% - 85% of net income

 

Capital Expenditures

 

~ 150

 

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 2021. Compared to our prior financial guidance, updated foreign exchange rate assumptions result in approximate reductions of $5 million in revenue, $1.5 million in operating profits and $0.01 in EPS for the full year 2021.

Estimated Foreign Currency Exchange Rates and Impacts

 

2021

 
           

Revenue growth rate impact

 

~ 1.5%

 

CAG Diagnostics recurring revenue growth rate impact

 

~ 1.5%

 

Operating margin growth impact

 

~ 10 bps

 

EPS impact

 

~ $0.16

 

EPS growth impact

 

~ 2.0%

 
           

Foreign Currency Exchange Rate Assumptions

         

In U.S. dollars

         

euro

 

$1.14

 

British pound

 

$1.34

 

Canadian dollar

 

$0.79

 

Australian dollar

 

$0.73

 

Relative to the U.S. dollar

         

Japanese yen

 

¥115.00

 

Chinese renminbi

 

¥6.52

 

Brazilian real

 

R$5.59

 

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 2021 results and management's outlook. To participate in the conference call, dial 1-888-771-4371 or 1-847-585-4405 and reference confirmation number 50241471. 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.

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, offering diagnostic and software products and services that deliver solutions and insights to practicing veterinarians around the world. 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 and point-of-care and laboratory diagnostics for human medicine. Headquartered in Maine, IDEXX employs approximately 9,800 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 "Third Quarter Results", "Livestock, Poultry and Dairy ("LPD")", "Gross Profit and Operating Profit", "2021 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 the impact of the COVID-19 pandemic; our expectations regarding supply chain disruptions; revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange 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, 2020 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2021, June 30, 2021, and September 30, 2021, as well as those described from time to time in the Company's other filings with the U.S. Securities and Exchange Commission available at www.sec.gov. The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

Statement Regarding Non-GAAP Financial Measures

The following defines terms and conventions and provides reconciliations regarding certain measures used in this earnings release and/or the accompanying earnings conference call that are not required by, or presented in accordance with, generally accepted accounting principles in the United States of America ("GAAP"), otherwise referred to as non-GAAP financial measures. To supplement the Company's consolidated results presented in accordance with GAAP, the Company has disclosed non-GAAP financial measures that exclude or adjust certain items. Management believes these non-GAAP financial measures provide useful supplemental information for its and investors' evaluation of the Company's business performance and liquidity and are useful for period-over-period comparisons of the performance of the Company's business and its liquidity and to the performance and liquidity of our peers. While management believes that these non-GAAP financial measures are useful in evaluating the Company's business, this information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be the same as similarly titled measures reported by other companies.

Constant currency - Constant currency references are non-GAAP financial measures which exclude the impact of changes in foreign currency exchange rates and are consistent with how management evaluates our performance and comparisons with prior and future periods. We estimated the net impacts of currency on our revenue, gross profit, operating profit, and EPS results by restating results to the average exchange rates or exchange rate assumptions for the comparative period, which includes adjusting for the estimated impacts of foreign currency hedging transactions and certain impacts on our effective tax rates. These estimated currency changes impacted third quarter 2021 results as follows: increased gross profit growth by 1.0%, increased gross margin growth by 10 basis points, increased operating expense growth by 0.9%, increased operating profit growth by 1.2%, had an immaterial impact on operating profit margin growth, and increased EPS growth by 1.2%. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three months ended September 30, 2021 and refer to the 2021 Growth and Financial Performance Outlook section of this earnings release for estimated foreign currency exchange rate impacts on 2021 projections and estimates. See the supplementary analysis of results in the Company's earnings release dated October 29, 2020 for LPD and Water revenue percentage changes from currency for the three months ended September 30, 2020.

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. 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. Two-year average organic growth rates are provided to facilitate easier comparisons between periods impacted by the COVID-19 pandemic with prior and future periods, calculated as the average of the growth rates over the two referenced periods. 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 September 30, 2021. Please refer to the 2021 Growth and Financial Performance Outlook section of this earnings release for estimated full year 2021 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 2021 revenue growth by 50 basis points and increase CAG Diagnostics recurring revenue growth by 20 basis points. For a reconciliation of third quarter 2020 LPD organic revenue growth and Water organic revenue decline to revenue growth or decline (as applicable) reported in accordance with GAAP, see the supplementary analysis of results in the Company's earnings release dated October 29, 2020.

The reconciliation of the two-year average annual organic growth of CAG Diagnostics recurring revenue is as follows:

   

Reported Revenue Growth1

 

Percentage Change from

Currency

 

Percentage Change from Acquisitions

 

Organic Revenue Growth1

     

CAG Diagnostics recurring revenue growth rates for the quarter ended Sept. 30, 2021

 

12.5%

 

0.9%

 

0.1%

 

11.5%

CAG Diagnostics recurring revenue growth rates for the quarter ended Sept. 30, 2020

 

23.1%

 

1.0%

 

0.8%

 

21.3%

                 

2-year average annual growth rates

 

17.8%

 

1.0%

 

0.5%

 

16.4%

1See Statement Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.

   
 

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. Comparable operating expense growth, comparable operating profit growth, and comparable operating margin gain (or growth) exclude a $27.5 million operating expense impact from an ongoing litigation matter recorded in the third quarter of 2020. This impact and those described in the constant currency note above reconcile reported operating expense growth, operating profit growth, and operating margin gain for the third quarter of 2021 to comparable operating expense growth, comparable operating profit growth, and comparable operating margin gain (or growth) for the same period.

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

 

2021

 

2020

   

2021

 

2020

 

Gross Profit (as reported)

 

$

472,921

   

$

422,606

 

12

%

 

$

1,433,011

   

$

1,161,538

 

23

%

Gross margin

 

58.4

%

 

58.5

%

(10)

bps

 

59.4

%

 

58.5

%

90

bps

Less: comparability adjustments

                   

Ongoing litigation matter

 

   

     

   

   

Change from currency

 

4,429

   

     

30,446

   

   

Comparable gross profit growth

 

$

468,492

   

$

422,606

 

11

%

 

$

1,402,565

   

$

1,161,538

 

21

%

Comparable gross margin and gross margin
gain (or growth)

 

58.3

%

 

58.5

%

(20)

bps

 

59.4

%

 

58.5

%

90

bps

                     

Operating expenses (as reported)

 

$

246,959

   

$

250,750

 

(2)

%

 

$

700,174

   

$

652,109

 

7

%

Less: comparability adjustments

                   

Ongoing litigation matter

 

   

27,500

     

   

27,500

   

Change from currency

 

2,315

   

     

10,516

   

   

Comparable operating expense growth

 

$

244,644

   

$

223,250

 

10

%

 

$

689,658

   

$

624,609

 

10

%

                     

Income from operations (as reported)

 

$

225,962

   

$

171,856

 

32

%

 

$

732,837

   

$

509,429

 

44

%

Operating margin

 

27.9

%

 

23.8

%

410

bps

 

30.4

%

 

25.7

%

470

bps

Less: comparability adjustments

                   

Ongoing litigation matter

 

   

(27,500)

     

   

(27,500)

   

Change from currency

 

2,114

   

     

19,930

   

   

Comparable operating profit growth

 

$

223,848

   

$

199,356

 

12

%

 

$

712,907

   

$

536,929

 

33

%

Comparable operating margin and operating
margin gain (or growth)

 

27.9

%

 

27.6

%

20

bps

 

30.2

%

 

27.0

%

310

bps

Amounts presented may not recalculate due to rounding.

         

Projected 2021 comparable operating margin expansion outlined in the 2021 Growth and Financial Performance Outlook section of this earnings release reflects the following adjustments: (i) full year 2020 reported operating margin adjusted for impacts of the ongoing litigation matter charge in the third quarter of 2020, which reduced full year 2020 operating margin growth by approximately 100 basis points; and (ii) projected full year 2021 reported operating margin adjusted for estimated positive year-over-year foreign currency exchange rate change impact of approximately 10 basis points.

These impacts 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 2021 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

   

2021

 

2020

     

2021

 

2020

   

Earnings per share (diluted)

 

$

2.03

   

$

1.69

   

20

%

 

$

6.71

   

$

4.70

   

43

%

Less: comparability adjustments

                       

Ongoing litigation matter

     

(0.24)

           

(0.24)

     

Share-based compensation activity

 

0.05

   

0.18

       

0.29

   

0.31

     

Change from currency

 

0.02

   

       

0.18

   

     

Comparable EPS growth

 

$

1.96

   

$

1.75

   

12

%

 

$

6.24

   

$

4.63

   

35

%

Amounts presented may not recalculate due to rounding.

Projected 2021 comparable EPS growth outlined in the 2021 Growth and Financial Performance Outlook section of this earnings release reflects the following adjustments: (i) full year 2020 reported EPS adjusted for positive share-based compensation activity of $0.45 for full year 2020, negative ongoing litigation matter impact of $0.24 in the third quarter of 2020, and positive Swiss tax reform impact of $0.25 in the fourth quarter of 2020; and (ii) projected full year 2021 reported EPS adjusted for estimated positive share-based compensation activity of $0.29 and estimated positive year-over-year foreign currency exchange rate change impact of $0.16.

These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2021 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 and nine months ended September 30, 2021 and 2020. To estimate projected 2021 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately $150 million. To calculate trailing twelve-month net income to free cash flow ratio for the twelve months ended September 30, 2021, we have deducted purchases of property and equipment of approximately $102 million from net cash provided from operating activities of approximately $765 million, divided by net income of approximately $757 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, 2020 and Quarterly Report on Form 10-Q for the quarter ended September 30, 2021.

Notes and Definitions

Swiss tax reform impact - A one-time positive income tax impact related to the enactment of tax reform in Switzerland reflected in the fourth quarter of 2020, when the Company recorded an approximately $22 million deferred tax asset related to transitional benefits.

Ongoing litigation matter - The Company established an accrual of $27.5 million in the third quarter of 2020 related to an ongoing matter involving an alleged breach of contract for underpayment of royalty payments made from 2004 through 2017 under an expired patent license agreement. The accrual amount represents the amount of a possible loss that we have determined to be probable and estimable, and the actual cost of resolving this matter may be higher or lower than the amount accrued.

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,

       

2021

 

2020

 

2021

 

2020

Revenue:

 

Revenue

 

$810,421

   

$721,789

   

$2,414,270

   

$1,985,717

 

Expenses and Income:

 

Cost of revenue

 

337,500

   

299,183

   

981,259

   

824,179

 
   

Gross profit

 

472,921

   

422,606

   

1,433,011

   

1,161,538

 
   

Sales and marketing

 

124,434

   

108,202

   

358,277

   

318,526

 
   

General and administrative

 

82,098

   

105,031

   

226,194

   

231,111

 
   

Research and development

 

40,427

   

37,517

   

115,703

   

102,472

 
   

Income from operations

 

225,962

   

171,856

   

732,837

   

509,429

 
   

Interest expense, net

 

(7,012)

   

(7,902)

   

(22,066)

   

(24,880)

 
   

Income before provision for income taxes

 

218,950

   

163,954

   

710,771

   

484,549

 
   

Provision for income taxes

 

43,772

   

17,633

   

128,698

   

77,376

 

Net Income:

 

Net income

 

175,178

   

146,321

   

582,073

   

407,173

 
   

Less: Noncontrolling interest in subsidiary's earnings

 

(57)

   

102

   

(1)

   

187

 
   

Net income attributable to stockholders

 

$175,235

   

$146,219

   

$582,074

   

$406,986

 
   

Earnings per share: Basic

 

$2.06

   

$1.71

   

$6.82

   

$4.77

 
   

Earnings per share: Diluted

 

$2.03

   

$1.69

   

$6.71

   

$4.70

 
   

Shares outstanding: Basic

 

85,123

   

85,314

   

85,325

   

85,293

 
   

Shares outstanding: Diluted

 

86,511

   

86,690

   

86,712

   

86,635

 

IDEXX Laboratories, Inc. and Subsidiaries

             

Selected Operating Information (Unaudited)

             
       

Three Months Ended

 

Nine Months Ended

       

September 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

           

Operating Ratios

 

Gross profit

 

58.4

%

 

58.5

%

 

59.4

%

 

58.5

%

(as a percentage of revenue):

 

Sales, marketing, general and administrative expense

 

25.5

%

 

29.5

%

 

24.2

%

 

27.7

%

   

Research and development expense

 

5.0

%

 

5.2

%

 

4.8

%

 

5.2

%

   

Income from operations1

 

27.9

%

 

23.8

%

 

30.4

%

 

25.7

%

                     

1Amounts presented may not recalculate due to rounding.

             

IDEXX Laboratories, Inc. and Subsidiaries

Segment Information

Amounts in thousands (Unaudited)

                 
       

Three Months Ended

       

September 30, 2021

 

Percent of Revenue

 

September 30, 2020

 

Percent of Revenue

             

Revenue:

 

CAG

 

$732,495

       

$638,017

     
   

Water

 

38,143

       

33,272

     
   

LPD

 

29,126

       

36,971

     
   

Other

 

10,657

       

13,529

     
   

Total

 

$810,421

       

$721,789

     
                     

Gross Profit:

 

CAG

 

$423,871

   

57.9

%

 

$368,297

   

57.7

%

   

Water

 

26,694

   

70.0

%

 

23,064

   

69.3

%

   

LPD

 

16,848

   

57.8

%

 

22,768

   

61.6

%

   

Other

 

5,508

   

51.7

%

 

8,477

   

62.7

%

   

Total

 

$472,921

   

58.4

%

 

$422,606

   

58.5

%

                     

Income from Operations:

 

CAG

 

$201,947

   

27.6

%

 

$139,434

   

21.9

%

   

Water

 

17,599

   

46.1

%

 

15,243

   

45.8

%

   

LPD

 

3,600

   

12.4

%

 

10,505

   

28.4

%

   

Other

 

2,816

   

26.4

%

 

6,674

   

49.3

%

   

Total

 

$225,962

   

27.9

%

 

$171,856

   

23.8

%

IDEXX Laboratories, Inc. and Subsidiaries

Segment Information

Amounts in thousands (Unaudited)

                 
       

Nine Months Ended

       

September 30, 2021

 

Percent of Revenue

 

September 30, 2020

 

Percent of Revenue

             

Revenue:

 

CAG

 

$2,170,857

       

$1,756,113

     
   

Water

 

109,374

       

95,537

     
   

LPD

 

101,920

       

103,369

     
   

Other

 

32,119

       

30,698

     
   

Total

 

$2,414,270

       

$1,985,717

     
                     

Gross Profit:

 

CAG

 

$1,277,531

   

58.8

%

 

$1,012,107

   

57.6

%

   

Water

 

75,906

   

69.4

%

 

67,491

   

70.6

%

   

LPD

 

63,255

   

62.1

%

 

63,919

   

61.8

%

   

Other

 

16,319

   

50.8

%

 

18,021

   

58.7

%

   

Total

 

$1,433,011

   

59.4

%

 

$1,161,538

   

58.5

%

                     

Income from Operations:

 

CAG

 

$649,892

   

29.9

%

 

$426,062

   

24.3

%

   

Water

 

49,599

   

45.3

%

 

43,383

   

45.4

%

   

LPD

 

24,276

   

23.8

%

 

28,417

   

27.5

%

   

Other

 

9,070

   

28.2

%

 

11,567

   

37.7

%

   

Total

 

$732,837

   

30.4

%

 

$509,429

   

25.7

%

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,
2021

 

September 30,
2020

 

Dollar Change

 

Reported Revenue Growth1

 

Percentage Change from
Currency

 

Percentage Change from Acquisitions

 

Organic Revenue Growth1

Net Revenue

     

CAG

 

$732,495

   

$638,017

   

$94,478

   

14.8

%

 

0.9

%

 

1.2

%

 

12.7

%

United States

 

484,903

   

428,105

   

56,798

   

13.3

%

 

 

1.7

%

 

11.5

%

International

 

247,592

   

209,912

   

37,680

   

18.0

%

 

2.8

%

 

0.2

%

 

14.9

%

Water

 

38,143

   

33,272

   

4,871

   

14.6

%

 

1.9

%

 

 

12.7

%

United States

 

19,216

   

16,634

   

2,582

   

15.5

%

 

 

 

15.5

%

International

 

18,927

   

16,638

   

2,289

   

13.8

%

 

3.8

%

 

 

10.0

%

LPD

 

29,126

   

36,971

   

(7,845)

   

(21.2)

%

 

1.3

%

 

 

(22.5)

%

United States

 

4,177

   

3,784

   

393

   

10.4

%

 

 

 

10.4

%

International

 

24,949

   

33,187

   

(8,238)

   

(24.8)

%

 

1.4

%

 

 

(26.2)

%

Other

 

10,657

   

13,529

   

(2,872)

   

(21.2)

%

 

(0.1)

%

 

 

(21.1)

%

Total Company

 

$810,421

   

$721,789

   

$88,632

   

12.3

%

 

1.0

%

 

1.1

%

 

10.2

%

United States

 

514,343

   

454,836

   

59,507

   

13.1

%

 

 

1.6

%

 

11.4

%

International

 

296,078

   

266,953

   

29,125

   

10.9

%

 

2.6

%

 

0.1

%

 

8.2

%

                             
   

Three Months Ended

                   
                             
   

September 30,
2021

 

September 30,
2020

 

Dollar Change

 

Reported Revenue Growth1

 

Percentage Change from

Currency

 

Percentage Change from Acquisitions

 

Organic Revenue Growth1

Net CAG Revenue

     

CAG Diagnostics recurring revenue:

 

$638,358

   

$567,416

   

$70,942

   

12.5

%

 

0.9

%

 

0.1

%

 

11.5

%

IDEXX VetLab consumables

 

252,714

   

218,605

   

34,109

   

15.6

%

 

1.2

%

 

 

14.4

%

Rapid assay products

 

76,974

   

70,593

   

6,381

   

9.0

%

 

0.4

%

 

 

8.6

%

Reference laboratory diagnostic and
consulting services

 

282,301

   

254,223

   

28,078

   

11.0

%

 

0.8

%

 

0.2

%

 

10.0

%

CAG Diagnostics services and accessories

 

26,369

   

23,995

   

2,374

   

9.9

%

 

0.8

%

 

 

9.1

%

CAG Diagnostics capital – instruments

 

39,401

   

29,336

   

10,065

   

34.3

%

 

1.3

%

 

 

33.0

%

Veterinary software, services and diagnostic
imaging systems

 

54,736

   

41,265

   

13,471

   

32.6

%

 

0.5

%

 

17.4

%

 

14.7

%

Net CAG revenue

 

$732,495

   

$638,017

   

$94,478

   

14.8

%

 

0.9

%

 

1.2

%

 

12.7

%

                             

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)

 
   

Nine Months Ended

                   
                             
   

September 30, 2021

 

September 30, 2020

 

Dollar Change

 

Reported Revenue Growth1

 

Percentage Change from
Currency

 

Percentage Change from Acquisitions

 

Organic Revenue Growth1

Net Revenue

     

CAG

 

$2,170,857

   

$1,756,113

   

$414,744

   

23.6

%

 

2.4

%

 

0.7

%

 

20.6

%

United States

 

1,415,565

   

1,188,493

   

227,072

   

19.1

%

 

 

0.9

%

 

18.3

%

International

 

755,292

   

567,620

   

187,672

   

33.1

%

 

7.6

%

 

0.3

%

 

25.1

%

Water

 

109,374

   

95,537

   

13,837

   

14.5

%

 

3.1

%

 

 

11.4

%

United States

 

53,531

   

47,510

   

6,021

   

12.7

%

 

 

 

12.7

%

International

 

55,843

   

48,027

   

7,816

   

16.3

%

 

6.1

%

 

 

10.2

%

LPD

 

101,920

   

103,369

   

(1,449)

   

(1.4)

%

 

4.0

%

 

 

(5.4)

%

United States

 

11,441

   

10,803

   

638

   

5.9

%

 

 

 

5.9

%

International

 

90,479

   

92,566

   

(2,087)

   

(2.3)

%

 

4.4

%

 

 

(6.6)

%

Other

 

32,119

   

30,698

   

1,421

   

4.6

%

 

2.0

%

 

 

2.7

%

Total Company

 

$2,414,270

   

$1,985,717

   

$428,553

   

21.6

%

 

2.5

%

 

0.6

%

 

18.5

%

United States

 

1,502,219

   

1,257,617

   

244,602

   

19.4

%

 

 

0.8

%

 

18.6

%

International

 

912,051

   

728,100

   

183,951

   

25.3

%

 

6.9

%

 

0.2

%

 

18.2

%

                             
   

Nine Months Ended

                   
                             
   

September 30,
2021

 

September 30,
2020

 

Dollar Change

 

Reported Revenue Growth1

 

Percentage Change from

Currency

 

Percentage Change from Acquisitions

 

Organic Revenue Growth1

Net CAG Revenue

     

CAG Diagnostics recurring revenue:

 

$1,916,938

   

$1,565,595

   

$351,343

   

22.4

%

 

2.4

%

 

0.2

%

 

19.8

%

IDEXX VetLab consumables

 

755,158

   

603,379

   

151,779

   

25.2

%

 

3.2

%

 

 

22.0

%

Rapid assay products

 

230,472

   

192,681

   

37,791

   

19.6

%

 

1.1

%

 

 

18.5

%

Reference laboratory diagnostic and consulting services

 

851,757

   

703,300

   

148,457

   

21.1

%

 

2.2

%

 

0.4

%

 

18.6

%

CAG Diagnostics services and accessories

 

79,551

   

66,235

   

13,316

   

20.1

%

 

2.9

%

 

 

17.2

%

CAG Diagnostics capital – instruments

 

105,645

   

72,040

   

33,605

   

46.6

%

 

3.6

%

 

 

43.1

%

Veterinary software, services and diagnostic imaging systems

 

148,274

   

118,478

   

29,796

   

25.1

%

 

0.9

%

 

7.9

%

 

16.4

%

Net CAG revenue

 

$2,170,857

   

$1,756,113

   

$414,744

   

23.6

%

 

2.4

%

 

0.7

%

 

20.6

%

                             

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)

       

September 30,
2021

 

December 31, 2020

Assets:

 

Current Assets:

       
   

Cash and cash equivalents

 

$145,203

   

$383,928

 
   

Accounts receivable, net

 

376,760

   

331,429

 
   

Inventories

 

258,484

   

209,873

 
   

Other current assets

 

157,590

   

137,508

 
   

Total current assets

 

938,037

   

1,062,738

 
   

Property and equipment, net

 

573,385

   

555,167

 
   

Other long-term assets, net

 

874,322

   

676,656

 
   

Total assets

 

$2,385,744

   

$2,294,561

 

Liabilities and Stockholders'

           

Equity:

 

Current Liabilities:

       
   

Accounts payable

 

$86,684

   

$74,558

 
   

Accrued liabilities

 

431,047

   

415,648

 
   

Current portion of long-term debt

 

74,990

   

49,988

 
   

Deferred revenue

 

41,128

   

42,567

 
   

Total current liabilities

 

633,849

   

582,761

 
   

Long-term debt, net of current portion

 

778,025

   

858,492

 
   

Other long-term liabilities, net

 

218,410

   

220,513

 
   

Total long-term liabilities

 

996,435

   

1,079,005

 
   

Total stockholders' equity

 

754,754

   

632,088

 
   

Noncontrolling interest

 

706

   

707

 
   

Total stockholders' equity

 

755,460

   

632,795

 
   

Total liabilities and stockholders' equity

 

$2,385,744

   

$2,294,561

 

IDEXX Laboratories, Inc. and Subsidiaries

Select Balance Sheet Information (Unaudited)

       

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

December 31,
2020

 

September 30,
2020

Selected Balance Sheet Information:

 

Days sales outstanding1

 

42.7

   

42.2

   

41.8

   

42.2

   

41.5

 
   

Inventory turns2

 

1.9

   

2.1

   

2.0

   

2.1

   

1.9

 
                         

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)

       

Nine Months Ended

       

September 30, 2021

 

September 30, 2020

       

Operating:

 

Cash Flows from Operating Activities:

       
   

Net income

 

$582,073

   

$407,173

 
   

Non-cash adjustments to net income

 

118,261

   

98,798

 
   

Changes in assets and liabilities

 

(154,752)

   

(76,842)

 
   

Net cash provided by operating activities

 

545,582

   

429,129

 

Investing:

 

Cash Flows from Investing Activities:

       
   

Purchases of property and equipment

 

(87,761)

   

(92,768)

 
   

Acquisition of intangible assets, businesses and equity investments

 

(161,166)

   

(918)

 
   

Net cash used by investing activities

 

(248,927)

   

(93,686)

 

Financing:

 

Cash Flows from Financing Activities:

       
   

Repayments on revolving credit facilities, net

 

   

(289,625)

 
   

Issuance of senior debt

 

   

200,000

 
   

Payment of senior debt

 

(50,000)

   

 
   

Debt issuance costs

 

   

(4,995)

 
   

Payments of acquisition-related contingent considerations

 

(1,500)

   

(1,580)

 
   

Repurchases of common stock

 

(502,021)

   

(182,815)

 
   

Proceeds from exercises of stock options and employee stock purchase plans

 

37,428

   

39,230

 
   

Shares withheld for statutory tax withholding payments on restricted stock

 

(15,501)

   

(9,029)

 
   

Net cash used by financing activities

 

(531,594)

   

(248,814)

 
   

Net effect of changes in exchange rates on cash

 

(3,786)

   

(1,368)

 
   

Net (decrease) increase in cash and cash equivalents

 

(238,725)

   

85,261

 
   

Cash and cash equivalents, beginning of period

 

383,928

   

90,326

 
   

Cash and cash equivalents, end of period

 

$145,203

   

$175,587

 

IDEXX Laboratories, Inc. and Subsidiaries

Free Cash Flow

Amounts in thousands except per share data (Unaudited)

 
     

Three Months Ended

   

Nine Months Ended

     

September 30,
2021

 

September 30,
2020

   

September 30,
2021

 

September 30,
2020

       

Free Cash Flow:

 

Net cash provided by operating activities

$187,205

 

$193,116

   

$545,582

 

$429,129

   

Investing cash flows attributable to purchases of property and equipment

(45,017)

 

(19,210)

   

(87,761)

 

(92,768)

   

Free cash flow1

$142,188

 

$173,906

   

$457,821

 

$336,361

                     

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

 

Nine Months Ended

   

September 30,
2021

 

September 30,
2020

 

September 30,
2021

 

September 30,
2020

         

Shares repurchased in the open market

 

274

   

   

892

   

721

 

Shares acquired through employee surrender for statutory tax withholding

 

1

   

1

   

29

   

31

 

Total shares repurchased

 

275

   

1

   

921

   

752

 
                 

Cost of shares repurchased in the open market

 

$183,315

   

$—

   

$510,937

   

$179,623

 

Cost of shares for employee surrenders

 

515

   

360

   

15,501

   

9,029

 

Total cost of shares

 

$183,830

   

$360

   

$526,438

   

$188,652

 
                 

Average cost per share – open market repurchases

 

$668.33

   

$—

   

$572.10

   

$249.20

 

Average cost per share – employee surrenders

 

$688.35

   

$393.12

   

$547.90

   

$292.03

 

Average cost per share – total

 

$668.38

   

$393.12

   

$571.36

   

$250.96

 

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-301413526.html

SOURCE IDEXX Laboratories, Inc.


Company Codes: NASDAQ-NMS:IDXX

Back to news