LOGIN  |  REGISTER
Chimerix
Viking Therapeutics

IDEXX Laboratories Announces Fourth Quarter and Full Year 2022 Results

February 06, 2023 | Last Trade: US$460.01 13.91 -2.94
  • Achieves fourth quarter revenue growth of 3% reported and 7% organic, driven by CAG Diagnostics recurring revenue growth of 4% reported and 8% organic 
  • Solid growth supported by continued benefits from IDEXX execution drivers, including 13% year-over-year expansion of IDEXX's global premium instrument installed base
  • Delivers fourth quarter EPS of $2.05, an increase of 8% as reported and 14% on a comparable basis, supported by operating margin expansion
  • Provides initial outlook for 2023 revenue of $3,590 million - $3,690 million, reflecting reported growth of 6.5% - 9.5% and organic growth of 7% - 10%
  • Estimates 2023 EPS of $9.27 - $9.75, an increase of 16% - 21% as reported and 19% - 26% on a comparable basis, including ~ 10% growth benefit from lapping discrete R&D investments in 2022

WESTBROOK, Maine, Feb. 6, 2023 /PRNewswire/ -- IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in pet healthcare innovation, today announced fourth quarter and full year results, as well as an update on U.S. companion animal diagnostic trends.

Fourth Quarter and Full Year Results

The Company reports revenues of $829 million for the fourth quarter of 2022, an increase of 3% compared to the prior year period on a reported basis and 7% on an organic basis. Fourth quarter results reflected solid organic revenue gains across IDEXX's CAG, Water and LPD business segments. CAG Diagnostics recurring revenue gains of 4% reported and 8% organic in the quarter were supported by continued benefits from IDEXX execution drivers including new business gains, high quality placements of CAG Diagnostics capital instruments across regions, high customer retention and net price realization. CAG revenue gains also reflect veterinary software, services and diagnostic imaging systems revenue growth of 15% as reported and 17% organically, supported by software solution placement growth and a continued shift to cloud-based products. 

Earnings per diluted share ("EPS") were $2.05 for the fourth quarter, an increase of 8% as reported and 14% on a comparable basis. Results were supported by operating margin expansion of 240 basis points as reported and 220 basis points on a comparable basis. Fourth quarter EPS included $0.07 per share negative impact from currency changes and $0.05 per share in tax benefits from share-based compensation.

Revenue for the full year of $3,367 million increased 5% as reported and 7% on an organic basis, driven by 5% reported and 8% organic growth in CAG Diagnostics recurring revenue.

For the full year 2022, EPS of $8.03 declined 7% on a reported basis and 1% on a comparable basis, including a $0.72 negative impact, representing a 9% EPS growth headwind, related to $80 million of discrete R&D investments in the second quarter. EPS results reflect operating margin contraction of 230 basis points as reported, driven by the impact from the discrete R&D investments. EPS results also included a $0.22 negative impact from currency changes and $0.15 in tax benefits from share-based compensation compared to $0.38 in tax benefits from share-based compensation in the prior year.

The Company's revenue guidance range reflects full year 2023 growth of 6.5% - 9.5% as reported and 7% - 10% growth on an organic basis, supported by 8% - 10.5% reported growth and 8.5% - 11% organic growth in CAG Diagnostics recurring revenues. The high end of the Company's revenue guidance range reflects goals for sustained strong execution drivers, including an estimated 7% - 8% full year benefit from net price improvement. The Company's revenue guidance range aligns with an estimated 2023 EPS of $9.27 - $9.75, reflecting a targeted 230 - 290 basis points of reported operating margin improvement, including benefits from the lapping of discrete 2022 R&D investments.

"As a result of outstanding execution by IDEXX commercial and operational teams, IDEXX delivered continued solid CAG Diagnostics recurring revenue growth across our major regions and record full-year premium instrument placements, with solid gains across our major in-clinic platforms," said Jay Mazelsky, President and Chief Executive Officer. "Veterinarians continue to look to IDEXX as their trusted partner to deliver highly effective diagnostic testing solutions and information management products to support growing demand for companion animal healthcare. We're well positioned to build on our growth momentum moving forward as we address the significant untapped potential for companion animal healthcare globally."

Companion Animal Diagnostics Trends Update

Trends in companion animal healthcare, including growth in demand for clinical services, continue to support solid growth for companion animal diagnostic products and services across regions. Average U.S. diagnostics revenue per practice grew 7% on a same-store basis in the fourth quarter, faster than 5% growth in overall clinic revenues. U.S. same-store clinical visits at veterinary practices declined 2.8% in the fourth quarter, consistent with recent trends in 2022, reflecting impacts from reductions in veterinary clinic capacity levels. Growth for pet healthcare including diagnostics remains elevated compared to pre-pandemic levels, reflecting compound annual growth of 3% in clinical visits and 12% in same-store diagnostics revenues for the U.S. compared to the fourth quarter of 2019. Additional U.S. companion animal practice weekly key metrics are available in the Q4 2022 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors.

Fourth Quarter Performance Highlights

Companion Animal Group 

The Companion Animal Group generated 4% reported and 8% organic revenue growth for the fourth quarter. CAG Diagnostics organic recurring revenue growth of 8% reflects solid gains across IDEXX's major modalities globally, supported by growth in clinical service demand and expanded utilization of diagnostic products and services.

  • IDEXX VetLab® consumables generated 4% reported and 9% organic revenue growth, supported by expansion of our global premium instrument installed base, high customer retention levels and net price gains.
  • Reference laboratory diagnostic and consulting services generated 4% reported and 8% organic revenue growth, reflecting high single-digit growth in the U.S. and improved organic growth Internationally, supported by benefits from global net price realization.
  • Rapid assay products generated 7% reported and 9% organic revenue growth, reflecting continued solid volume gains in the U.S. and benefits from net price increases.

Veterinary software, services and diagnostic imaging systems revenue growth increased 15% on a reported basis and 17% organically, supported by double-digit growth in subscription-based service revenues and strong growth in new veterinary software system placements.

Water

Water achieved revenue growth of 6% on a reported basis and 10% on an organic basis, reflecting benefits from net price improvement and volume gains for compliance and non-compliance testing.

Livestock, Poultry and Dairy ("LPD")

LPD revenue declined 2% on a reported basis and grew 6% on an organic basis, benefiting from growth in herd health screening and improved year-over-year results in China, which now compare to normalized levels of African Swine Fever and core Swine testing.

Gross Profit and Operating Profit

Gross profits increased 6%, and gross margins of 59% increased 150 basis points compared to prior year results on a reported basis and 110 basis points on a comparable basis. Gross margin results reflect benefits from net price gains, higher software service margins, lab productivity gains and comparisons to higher prior year initiative investment levels, and business mix, all of which offset inflationary cost effects.

Operating margin was 27.3% in the quarter, 240 basis points higher than the prior year period results on a reported basis and 220 basis points on a comparable basis. Operating expenses were flat on a reported basis and increased 4% on a comparable basis. Low operating expense growth reflects benefits from investment prioritization, leverage from prior commercial expansions, and favorable comparisons to prior year operating expense levels. 

2023 Growth and Financial Performance Outlook

The following table provides the Company's initial estimates for annual key financial metrics in 2023:

Amounts in millions except per share data and percentages 

Growth and Financial Performance Outlook

 

2023

 
      

Revenue

 

$3,590

-

$3,690

 

Reported growth

 

6.5 %

-

9.5 %

 

Organic growth

 

7 %

-

10 %

 

CAG Diagnostics Recurring Revenue Growth

     

Reported growth

 

8 %

-

10.5 %

 

Organic growth

 

8.5 %

-

11 %

 

Operating Margin

 

29.0 %

-

29.6 %

 

Reported operating margin expansion

 

230

-

290 bps

 

Impact of foreign exchange

 

(~ 50 bps)

 

Comparable operating margin expansion

 

280

-

340 bps

 

Impact of 2022 discrete R&D investments

 

~ 230 bps

 

EPS

 

$9.27

-

$9.75

 

Reported growth

 

16 %

-

21 %

 

Comparable growth

 

19 %

-

26 %

 

Impact of 2022 discrete R&D investments

 

~ 10%

 

Other Key Metrics

     

Net interest expense

 

~ $48

 

Share-based compensation tax benefit

 

~ $8

 

Share-based compensation tax rate benefit

 

~ 1 %

 

Effective tax rate

 

21.5 %

-

22 %

 

Share-based compensation EPS impact

 

~ $0.10

 

Reduction in average shares outstanding

 

1 %

-

1.5 %

 

Operating Cash Flow

 

100% - 110% of net income

 

Free Cash Flow

 

80% - 90% of net income

 

Capital Expenditures

 

~ $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 2023.

Estimated Foreign Currency Exchange Rates and Impacts

 

2023

 
      

Revenue growth rate impact

 

(~ 0.5%)

 

CAG Diagnostics recurring revenue growth rate impact

 

(~ 0.5%)

 

Operating margin growth impact

 

(~ 50 bps)

 

EPS impact

 

(~ $0.23)

 

EPS growth impact

 

(~ 3.0%)

 
      

Foreign Currency Exchange Rate Assumptions

     

In U.S. dollars

     

euro

 

$1.06

 

British pound

 

$1.19

 

Canadian dollar

 

$0.73

 

Australian dollar

 

$0.68

 

Relative to the U.S. dollar

     

Japanese yen

 

¥135

 

Chinese renminbi

 

¥6.88

 

Brazilian real

 

R$5.30

 

Conference Call and Webcast Information

IDEXX Laboratories, Inc. will host a conference call today at 8:30 a.m. (Eastern) to discuss its 2022 fourth quarter and full year financial results and management's outlook. To participate in the conference call, dial 1-800-289-0459 or 1-323-794-2095 and reference access code 819614. Individuals can access a live webcast of the conference call and the Q4 2022 Earnings Snapshot through links on the IDEXX website, www.idexx.com/investors. A copy of management's prepared remarks will be posted to the IDEXX website following the completion of the conference call, and an archived edition of the webcast will be available after 1:00 p.m. (Eastern) on that day via the same link and will remain available for one year.

About IDEXX Laboratories, Inc.

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

Note Regarding Forward-Looking Statements 

This earnings release 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 forward-looking statements about the Company's business prospects and estimates of the Company's financial results for future periods. Forward-looking statements are included under "2023 Growth and Financial Performance Outlook" and elsewhere in this earnings release 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 and business 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; and expectations for clinical visit growth in the U.S. and net price realization. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings "Business," "Risk Factors," "Legal Proceedings," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk" in the Company's Annual Report on Form 10-K for the year ended December 31, 2021 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022, and September 30, 2022, as well as those described from time to time in the Company's other filings with the U.S. Securities and Exchange Commission available at www.sec.gov. The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

Statement Regarding Non-GAAP Financial Measures

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

Constant currency 

Constant currency references are non-GAAP financial measures which exclude the impact of changes in foreign currency exchange rates and are consistent with how management evaluates our performance and 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 fourth quarter 2022 results as follows: decreased gross profit growth by 3.2%, increased gross margin growth by 40 basis points, decreased operating expense growth by 3.2%, increased operating profit margin growth by 20 basis points, and decreased EPS growth by 3.4%. Estimated currency changes impacted full year 2022 results as follows: decreased gross profit growth by 2.6%, increased gross margin growth by 40 basis points, decreased operating expense growth by 2.5%, increased operating profit margin growth by 10 basis points, and decreased EPS growth by 2.6%. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three months and year ended December 31, 2022 and refer to the 2023 Growth and Financial Performance Outlook section of this press release for estimated foreign currency exchange rate impacts on 2023 projections and estimates.

Growth and organic revenue growth 

All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted. Organic revenue growth is a non-GAAP financial measure that represents the percentage 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 and twelve months ended December 31, 2022. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. 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 2023 revenue growth and CAG Diagnostics recurring revenue growth. For a reconciliation of fourth quarter 2022 CAG Diagnostics recurring revenue organic growth to CAG Diagnostics recurring revenue growth reported in accordance with GAAP, see the supplementary analysis of results in the Company's earnings release dated February 2, 2022.

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

 

Twelve Months Ended

 

Year-over-Year

  

December 31,

 

December 31,

 

Change

 

December 31,

 

December 31,

 

Change

Dollar amounts in thousands

 

2022

 

2021

   

2022

 

2021

  

Gross Profit (as reported)

 

$    484,927

 

$    456,421

 

6 %

 

$ 2,004,338

 

$ 1,889,432

 

6 %

Gross margin

 

58.5 %

 

57.0 %

 

150 bps

 

59.5 %

 

58.8 %

 

70 bps

Less: comparability adjustments

            

Change from currency

 

(14,752)

 

   

(48,412)

 

  

Comparable gross profit growth

 

$    499,679

 

$    456,421

 

10 %

 

$ 2,052,750

 

$ 1,889,432

 

9 %

Comparable gross margin and gross margin gain (or growth)

 

58.1 %

 

57.0 %

 

           110 bps

 

59.1 %

 

58.8 %

 

30 bps

             

Operating expenses (as reported)

 

$    258,400

 

$    257,230

 

— %

 

$ 1,105,573

 

$    957,404

 

15 %

Less: comparability adjustments

            

Change from currency

 

(8,277)

 

   

(23,549)

 

  

Comparable operating expense growth

 

266,677

 

257,230

 

4 %

 

1,129,122

 

957,404

 

18 %

             

Income from operations (as reported)

 

$    226,527

 

$    199,191

 

14 %

 

$    898,765

 

$    932,028

 

(4) %

Operating margin

 

27.3 %

 

24.9 %

 

           240 bps

 

26.7 %

 

29.0 %

 

-230 bps

Less: comparability adjustments

            

Change from currency

 

(6,475)

 

   

(24,864)

 

  

Comparable operating profit growth

 

$    233,002

 

$    199,191

 

17 %

 

$    923,629

 

$    932,028

 

(1) %

Comparable operating margin and operating margin gain (or growth)

 

27.1 %

 

24.9 %

 

         220 bps

 

26.6 %

 

29.0 %

 

-240 bps

Amounts presented may not recalculate due to rounding.

Projected 2023 comparable operating margin expansion outlined in the 2023 Growth and Financial Performance Outlook section of this earnings release reflects the projected full year 2023 reported operating margin adjusted for estimated negative year-over-year foreign currency exchange rate change impact of approximately 50 basis points.

These impacts described above reconcile reported gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain (including projected 2023 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

 

Twelve Months Ended

 

Year-over-Year

  

December 31,

 

December 31,

 

Growth

 

December 31,

 

December 31,

 

Growth

  

2022

 

2021

   

2022

 

2021

  

Earnings per share (diluted)

 

$            2.05

 

$            1.89

 

8 %

 

$            8.03

 

$            8.60

 

(7 %)

Less: comparability adjustments

            

Share-based compensation activity

 

0.05

 

0.08

   

0.15

 

0.38

  

Change from currency

 

(0.07)

 

   

(0.22)

 

  

Comparable EPS growth

 

2.07

 

1.81

 

14 %

 

8.10

 

8.22

 

(1 %)

Amounts presented may not recalculate due to rounding.

Projected 2023 comparable EPS growth outlined in the 2023 Growth and Financial Performance Outlook section of this earnings release reflects the following adjustments: (i) full year 2022 reported EPS adjusted for positive share-based compensation activity of $0.15 for full year 2022; and (ii) projected full year 2023 reported EPS adjusted for estimated positive share-based compensation activity of $0.10 and estimated negative year-over-year foreign currency exchange rate change impact of $0.23.

These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2023 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 years ended December 31, 2022 and 2021. To estimate projected 2023 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of ~ $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 the free cash flow conversion for the twelve months ended December 31, 2022, we have deducted purchases of property and equipment of approximately $149 million from net cash provided from operating activities of approximately $543 million, divided by net income of approximately $680 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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2022.

After-Tax Return on Invested Capital, Excluding Cash and Investments ("ROIC") - After-Tax Return on Invested Capital, Excluding Cash and Investments, is a non-GAAP financial measure. After-tax return on invested capital, excluding cash and investments, represents our after-tax income from operations, divided by our average invested capital, excluding cash and investments, using beginning and ending balance sheet values. Management believes that reporting ROIC provides useful information to investors for evaluating the efficiency and effectiveness of our use of capital. ROIC, after-tax income from operations and average invested capital, excluding cash and investments, are not measures of financial performance under GAAP and should be considered in addition to, and not as replacements of or superior measures to, return on assets, net income, total assets or other financial measures reported in accordance with GAAP. See the supplementary table below for reconciliation of this non-GAAP financial measure.

IDEXX Laboratories, Inc. and Subsidiaries

    

Condensed Consolidated Statement of Operations

    

Amounts in thousands except per share data (Unaudited)

    
    

Three Months Ended

 

Twelve Months Ended

    

December 31,

 

December 31,

 

December 31,

 

December 31,

    

2022

 

2021

 

2022

 

2021

Revenue:

 

Revenue

 

$828,568

 

$801,090

 

$3,367,324

 

$3,215,360

Expenses and Income:

 

Cost of revenue

 

343,641

 

344,669

 

1,362,986

 

1,325,928

  

Gross profit

 

484,927

 

456,421

 

2,004,338

 

1,889,432

  

Sales and marketing

 

131,935

 

128,458

 

524,505

 

486,735

  

General and administrative

 

83,047

 

83,466

 

326,248

 

309,660

  

Research and development

 

43,418

 

45,306

 

254,820

 

161,009

  

Income from operations

 

226,527

 

199,191

 

898,765

 

932,028

  

Interest expense, net

 

(13,312)

 

(7,308)

 

(38,793)

 

(29,374)

  

Income before provision for income taxes

 

213,215

 

191,883

 

859,972

 

902,654

  

Provision for income taxes

 

41,008

 

29,112

 

180,883

 

157,810

Net Income:

 

Net income

 

172,207

 

162,771

 

679,089

 

744,844

  

Less: Noncontrolling interest in subsidiary's
earnings

 

 

 

 

(1)

  

Net income attributable to stockholders

 

$172,207

 

$162,771

 

$679,089

 

$744,845

  

Earnings per share: Basic

 

$2.08

 

$1.92

 

$8.12

 

$8.74

  

Earnings per share: Diluted

 

$2.05

 

$1.89

 

$8.03

 

$8.60

  

Shares outstanding: Basic

 

82,934

 

84,828

 

83,623

 

85,200

  

Shares outstanding: Diluted

 

83,815

 

86,142

 

84,600

 

86,572

IDEXX Laboratories, Inc. and Subsidiaries

    

Selected Operating Information (Unaudited)

    
    

Three Months Ended

 

Twelve Months Ended

    

December 31,

 

December 31,

 

December 31,

 

December 31,

    

2022

 

2021

 

2022

 

2021

Operating Ratios

 

Gross profit

 

58.5 %

 

57.0 %

 

59.5 %

 

58.8 %

(as a percentage of revenue):

 

Sales, marketing, general and administrative
expense

 

25.9 %

 

26.5 %

 

25.3 %

 

24.8 %

  

Research and development expense

 

5.2 %

 

5.7 %

 

7.6 %

 

5.0 %

  

Income from operations1

 

27.3 %

 

24.9 %

 

26.7 %

 

29.0 %

           

1Amounts presented may not recalculate due to rounding.

      

IDEXX Laboratories, Inc. and Subsidiaries

Segment Information

Amounts in thousands (Unaudited)

       
    

Three Months Ended

 

Three Months Ended

    

December 31,

 

Percent of

 

December 31,

 

Percent of

    

2022

 

Revenue

 

2021

 

Revenue

Revenue:

 

CAG

 

$748,532

   

$719,103

  
  

Water

 

39,314

   

37,131

  
  

LPD

 

33,396

   

33,967

  
  

Other

 

7,326

   

10,889

  
  

Total

 

$828,568

   

$801,090

  
           

Gross Profit:

 

CAG

 

$434,890

 

58.1 %

 

$406,273

 

56.5 %

  

Water

 

27,357

 

69.6 %

 

25,038

 

67.4 %

  

LPD

 

18,996

 

56.9 %

 

18,309

 

53.9 %

  

Other

 

3,684

 

50.3 %

 

6,801

 

62.5 %

  

Total

 

$484,927

 

58.5 %

 

$456,421

 

57.0 %

           

Income from Operations:

 

CAG

 

$199,844

 

26.7 %

 

$174,130

 

24.2 %

  

Water

 

18,021

 

45.8 %

 

15,845

 

42.7 %

  

LPD

 

5,362

 

16.1 %

 

4,360

 

12.8 %

  

Other

 

3,300

 

45.0 %

 

4,856

 

44.6 %

  

Total

 

$226,527

 

27.3 %

 

$199,191

 

24.9 %

  
  
 
 
    

Twelve Months Ended

 

Twelve Months Ended

    

December 31,

 

Percent of

 

December 31,

 

Percent of

    

2022

 

Revenue

 

2021

 

Revenue

Revenue:

 

CAG

 

$3,058,793

   

$2,889,960

  
  

Water

 

155,720

   

146,505

  
  

LPD

 

122,607

   

135,887

  
  

Other

 

30,204

   

43,008

  
  

Total

 

$3,367,324

   

$3,215,360

  
           

Gross Profit:

 

CAG

 

$1,806,577

 

59.1 %

 

$1,683,804

 

58.3 %

  

Water

 

109,859

 

70.5 %

 

100,944

 

68.9 %

  

LPD

 

73,001

 

59.5 %

 

81,564

 

60.0 %

  

Other

 

14,901

 

49.3 %

 

23,120

 

53.8 %

  

Total

 

$2,004,338

 

59.5 %

 

$1,889,432

 

58.8 %

           

Income from Operations:

 

CAG

 

$800,949

 

26.2 %

 

$824,022

 

28.5 %

  

Water

 

72,519

 

46.6 %

 

65,444

 

44.7 %

  

LPD

 

19,809

 

16.2 %

 

28,636

 

21.1 %

  

Other

 

5,488

 

18.2 %

 

13,926

 

32.4 %

  

Total

 

$898,765

 

26.7 %

 

$932,028

 

29.0 %

  

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

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

Net Revenue

 

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG

 

$748,532

 

$719,103

 

$29,429

 

4.1 %

 

(3.8 %)

 

 

7.9 %

United States

 

510,072

 

466,322

 

43,750

 

9.4 %

 

 

 

9.4 %

International

 

238,460

 

252,781

 

(14,321)

 

(5.7 %)

 

(10.5 %)

 

 

4.8 %

Water

 

$39,314

 

$37,131

 

$2,183

 

5.9 %

 

(5.4 %)

 

1.7 %

 

9.5 %

United States

 

18,571

 

17,123

 

1,448

 

8.5 %

 

 

 

8.5 %

International

 

20,743

 

20,008

 

735

 

3.7 %

 

(10.2 %)

 

3.4 %

 

10.5 %

LPD

 

$33,396

 

$33,967

 

($571)

 

(1.7 %)

 

(7.8 %)

 

 

6.2 %

United States

 

4,579

 

4,185

 

394

 

9.4 %

 

 

 

9.4 %

International

 

28,817

 

29,782

 

(965)

 

(3.2 %)

 

(8.9 %)

 

 

5.7 %

Other

 

$7,326

 

$10,889

 

($3,563)

 

(32.7 %)

 

(0.6 %)

 

 

(32.1 %)

Total Company

 

$828,568

 

$801,090

 

$27,478

 

3.4 %

 

(4.0 %)

 

0.1 %

 

7.3 %

United States

 

536,936

 

493,464

 

43,472

 

8.8 %

 

 

 

8.8 %

International

 

291,632

 

307,626

 

(15,994)

 

(5.2 %)

 

(10.1 %)

 

0.2 %

 

4.7 %

 
 
  

Three Months Ended

          
        

Reported

 

Percentage

 

Percentage

 

Organic

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

Net CAG Revenue

 

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG Diagnostics recurring revenue:

 

$642,748

 

$617,624

 

$25,124

 

4.1 %

 

(4.0 %)

 

 

8.0 %

IDEXX VetLab consumables

 

261,164

 

251,623

 

9,541

 

3.8 %

 

(5.0 %)

 

 

8.8 %

Rapid assay products

 

71,125

 

66,380

 

4,745

 

7.1 %

 

(2.2 %)

 

 

9.3 %

Reference laboratory diagnostic
and consulting services

 

283,318

 

271,899

 

11,419

 

4.2 %

 

(3.4 %)

 

 

7.6 %

CAG Diagnostics services and
accessories

 

27,141

 

27,722

 

(581)

 

(2.1 %)

 

(4.9 %)

 

 

2.8 %

CAG Diagnostics capital –
instruments

 

38,926

 

43,495

 

(4,569)

 

(10.5 %)

 

(4.3 %)

 

 

(6.2 %)

Veterinary software, services and
diagnostic imaging systems

 

66,858

 

57,984

 

8,874

 

15.3 %

 

(1.3 %)

 

 

16.6 %

Net CAG revenue

 

$748,532

 

$719,103

 

$29,429

 

4.1 %

 

(3.8 %)

 

 

7.9 %

               
             
  

Three Months Ended

          
        

Reported

 

Percentage

 

Percentage

 

Organic

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

  

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG Diagnostics recurring revenue:

 

$642,748

 

$617,624

 

$25,124

 

4.1 %

 

(4.0 %)

 

 

8.0 %

United States

 

$432,467

 

$396,383

 

$36,084

 

9.1 %

 

 

 

9.1 %

International

 

$210,281

 

$221,241

 

($10,960)

 

(5.0 %)

 

(10.8 %)

 

 

5.9 %

 

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)

             
  

Twelve Months Ended

          
        

Reported

 

Percentage

 

Percentage

 

Organic

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

Net Revenue

 

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG

 

$3,058,793

 

$2,889,960

 

$168,833

 

5.8 %

 

(3.3 %)

 

0.7 %

 

8.4 %

United States

 

2,073,222

 

1,881,887

 

191,335

 

10.2 %

 

 

0.9 %

 

9.3 %

International

 

985,571

 

1,008,073

 

(22,502)

 

(2.2 %)

 

(9.2 %)

 

0.3 %

 

6.7 %

Water

 

$155,720

 

$146,505

 

$9,215

 

6.3 %

 

(4.0 %)

 

0.5 %

 

9.7 %

United States

 

76,875

 

70,654

 

6,221

 

8.8 %

 

 

 

8.8 %

International

 

78,845

 

75,851

 

2,994

 

3.9 %

 

(7.8 %)

 

1.1 %

 

10.6 %

LPD

 

$122,607

 

$135,887

 

($13,280)

 

(9.8 %)

 

(5.8 %)

 

 

(4.0 %)

United States

 

16,633

 

15,626

 

1,007

 

6.4 %

 

 

 

6.4 %

International

 

105,974

 

120,261

 

(14,287)

 

(11.9 %)

 

(6.4 %)

 

 

(5.4 %)

Other

 

$30,204

 

$43,008

 

($12,804)

 

(29.8 %)

 

0.2 %

 

 

(30.0 %)

Total Company

 

$3,367,324

 

$3,215,360

 

$151,964

 

4.7 %

 

(3.4 %)

 

0.7 %

 

7.4 %

United States

 

2,182,959

 

1,995,683

 

187,276

 

9.4 %

 

 

0.8 %

 

8.5 %

International

 

1,184,365

 

1,219,677

 

(35,312)

 

(2.9 %)

 

(8.7 %)

 

0.3 %

 

5.5 %

 
 
  

Twelve Months Ended

          
        

Reported

 

Percentage

 

Percentage

 

Organic

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

Net CAG Revenue

 

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG Diagnostics recurring revenue:

 

$2,660,280

 

$2,534,562

 

$125,718

 

5.0 %

 

(3.4 %)

 

0.1 %

 

8.2 %

IDEXX VetLab consumables

 

1,057,236

 

1,006,781

 

50,455

 

5.0 %

 

(4.3 %)

 

 

9.3 %

Rapid assay products

 

313,667

 

296,852

 

16,815

 

5.7 %

 

(1.7 %)

 

 

7.3 %

Reference laboratory diagnostic
and consulting services

 

1,178,113

 

1,123,656

 

54,457

 

4.8 %

 

(2.9 %)

 

0.3 %

 

7.4 %

CAG Diagnostics services and
accessories

 

111,264

 

107,273

 

3,991

 

3.7 %

 

(4.5 %)

 

 

8.2 %

CAG Diagnostics capital –
instruments

 

147,326

 

149,140

 

(1,814)

 

(1.2 %)

 

(4.7 %)

 

 

3.5 %

Veterinary software, services and
diagnostic imaging systems

 

251,187

 

206,258

 

44,929

 

21.8 %

 

(1.0 %)

 

7.9 %

 

14.9 %

Net CAG revenue

 

$3,058,793

 

$2,889,960

 

$168,833

 

5.8 %

 

(3.3 %)

 

0.7 %

 

8.4 %

               
 
  

Twelve Months Ended

          
        

Reported

 

Percentage

 

Percentage

 

Organic

  

December 31,

 

December 31,

 

Dollar

 

Revenue

 

Change from

 

Change from

 

Revenue

  

2022

 

2021

 

Change

 

Growth1

 

Currency

 

Acquisitions

 

Growth1

CAG Diagnostics recurring revenue:

 

$2,660,280

 

$2,534,562

 

$125,718

 

5.0 %

 

(3.4 %)

 

0.1 %

 

8.2 %

United States

 

$1,784,403

 

$1,635,596

 

$148,807

 

9.1 %

 

 

 

9.1 %

International

 

$875,877

 

$898,966

 

($23,089)

 

(2.6 %)

 

(9.3 %)

 

0.4 %

 

6.4 %

 

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)

    

December 31,

 

December 31,

    

2022

 

2021

Assets:

 

Current Assets:

    
  

Cash and cash equivalents

 

$112,546

 

$144,454

  

Accounts receivable, net

 

400,619

 

368,348

  

Inventories

 

367,823

 

269,030

  

Other current assets

 

220,489

 

173,823

  

Total current assets

 

1,101,477

 

955,655

  

Property and equipment, net

 

649,474

 

587,667

  

Other long-term assets, net

 

995,814

 

893,881

  

Total assets

 

$2,746,765

 

$2,437,203

Liabilities and Stockholders'

      

Equity:

 

Current Liabilities:

    
  

Accounts payable

 

$110,221

 

$116,140

  

Accrued liabilities

 

433,662

 

458,909

  

Credit facility

 

579,000

 

73,500

  

Current portion of long-term debt

 

74,982

 

74,996

  

Deferred revenue

 

37,938

 

40,034

  

Total current liabilities

 

1,235,803

 

763,579

  

Long-term debt, net of current portion

 

694,387

 

775,205

  

Other long-term liabilities, net

 

207,838

 

208,427

  

Total long-term liabilities

 

902,225

 

983,632

  

Total stockholders' equity

 

608,737

 

689,992

  

Total liabilities and stockholders' equity

 

$2,746,765

 

$2,437,203

IDEXX Laboratories, Inc. and Subsidiaries

Selected Balance Sheet Information (Unaudited)

    

December 31,
2022

 

September 30,
2022

 

June 30,
2022

 

March 31,
2022

 

December 31,
2021

Selected Balance Sheet Information:

 

Days sales
outstanding1

 

43.4

 

43.4

 

43.2

 

42.0

 

42.4

  

Inventory turns2

 

1.3

 

1.3

 

1.5

 

1.6

 

2.0

             

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)

    

Twelve Months Ended

    

December 31,

 

December 31,

    

2022

 

2021

Operating:

 

Cash Flows from Operating Activities:

    
  

Net income

 

$679,089

 

$744,844

  

Non-cash charges

 

137,425

 

148,225

  

Changes in assets and liabilities

 

(273,530)

 

(137,523)

  

Net cash provided by operating activities

 

542,984

 

755,546

Investing:

 

Cash Flows from Investing Activities:

    
  

Purchases of property and equipment

 

(148,838)

 

(119,549)

  

Acquisitions of businesses, intangible assets and equity investment, net of
cash acquired

 

(46,512)

 

(173,418)

  

Net cash (used) provided by investing activities

 

(195,350)

 

(292,967)

Financing:

 

Cash Flows from Financing Activities:

    
  

Repayments on credit facilities, net

 

505,500

 

73,500

  

Payments of senior debt

 

(75,000)

 

(50,000)

  

Debt issuance costs

 

(435)

 

(2,650)

  

Purchase of minority interest

 

 

(990)

  

Payment of acquisition-related contingent considerations

 

(6,431)

 

(1,500)

  

Repurchases of common stock

 

(819,711)

 

(746,777)

  

Proceeds from exercises of stock options and employee stock purchase plans

 

35,747

 

46,565

  

Shares withheld for statutory tax withholding payments on restricted stock

 

(10,606)

 

(15,562)

  

Net cash used by financing activities

 

(370,936)

 

(697,414)

  

Net effect of changes in exchange rates on cash

 

(8,606)

 

(4,639)

  

Net change in cash and cash equivalents

 

(31,908)

 

(239,474)

  

Cash and cash equivalents, beginning of period

 

144,454

 

383,928

  

Cash and cash equivalents, end of period

 

$112,546

 

$144,454

IDEXX Laboratories, Inc. and Subsidiaries

Free Cash Flow

Amounts in thousands (Unaudited)

    

Twelve Months Ended

    

December 31,

 

December 31,

    

2022

 

2021

Free Cash Flow:

 

Net cash provided by operating activities

 

$542,984

 

$755,546

  

Investing cash flows attributable to purchases of property and equipment

 

(148,838)

 

(119,549)

  

Free cash flow1

 

$394,146

 

$635,997

       

1See Statements Regarding Non-GAAP Financial Measures, above.

IDEXX Laboratories, Inc. and Subsidiaries

   

After-Tax Return on Invested Capital, Excluding Cash and Investments ("ROIC")

   

Amounts in thousands (Unaudited)

   

Numerator (amounts in thousands)

For the Year Ended

December 31, 2022

  

Income from operations (as reported)

$898,765

  

After-tax income from operations1

$709,722

  

Denominator (dollar amounts in thousands)

As of

December 31, 2022

 

As of

December 31, 2021

Total shareholders' equity

$608,737

 

$689,992

Credit facility

579,000

 

73,500

Long-term debt, current portion

74,982

 

74,996

Long-term debt, net of current portion

694,387

 

775,205

Deferred income tax assets

(55,215)

 

(24,784)

Deferred income tax liabilities

8,150

 

8,935

Total invested capital

$1,910,041

 

$1,597,844

Less cash and cash equivalents

112,546

 

144,454

Total invested capital, excluding cash and investments

$1,797,495

 

$1,453,390

Average invested capital, excluding cash and investments2

$1,625,443

  

After-tax return on invested capital, excluding cash and investments

44 %

  
    

1After-tax income from operations represents income from operations reduced by our reported effective tax rate.

2Average invested capital, excluding cash and investments, represents the average of the amount of total invested capital, excluding cash and investments.

IDEXX Laboratories, Inc. and Subsidiaries

    

Common Stock Repurchases

    

Amounts in thousands except per share data (Unaudited)

    
  

Three Months Ended

 

Twelve Months Ended

  

December 31,

 

December 31,

 

December 31,

 

December 31,

  

2022

 

2021

 

2022

 

2021

Shares repurchased in the open market

 

199

 

391

 

1,963

 

1,283

Shares acquired through employee surrender for statutory tax withholding

 

 

 

21

 

29

Total shares repurchased

 

199

 

391

 

1,984

 

1,312

         

Cost of shares repurchased in the open market

 

$68,281

 

$244,608

 

$810,942

 

$755,545

Cost of shares for employee surrenders

 

54

 

61

 

10,606

 

15,562

Total cost of shares

 

$68,335

 

$244,669

 

$821,548

 

$771,107

         

Average cost per share – open market repurchases

 

$342.35

 

$626.25

 

$413.12

 

$588.58

Average cost per share – employee surrenders

 

$439.17

 

$600.02

 

$501.89

 

$548.08

Average cost per share – total

 

$342.41

 

$626.25

 

$414.06

 

$587.70

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

Recursion

Stock Quote

Featured Stock

Amneal Pharmaceuticals

Amneal Pharmaceuticals is a fully-integrated essential medicines company. We make healthy possible through the development, manufacturing, and distribution of generic and specialty pharmaceuticals. The Company has a diverse portfolio of over 250 products in its Generics segment and is expanding across...

CLICK TO LEARN MORE

Featured Stock

Compass Therapeutics

Compass Therapeutics is a clinical-stage, oncology-focused biopharmaceutical company developing proprietary antibody-based therapeutics to treat multiple human diseases. The company's scientific focus is on the relationship between angiogenesis, the immune system, and tumor growth...

CLICK TO LEARN MORE

End of content

No more pages to load

Next page

COPYRIGHT ©2023 HEALTH STOCKS HUB