IDEXX Laboratories Announces Second Quarter Results

IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in pet healthcare innovation, today announced second quarter results.

Second Quarter Results

The Company reports revenues of $944 million for the second quarter of 2023, an increase of 10% reported and 10% organic, driven by Companion Animal Group ("CAG") growth of 11% reported and organic and Water revenue growth of 10% reported and 9% organic. CAG Diagnostics recurring revenue growth of 11% reported and 12% organic was supported by double-digit organic revenue growth in U.S. and international regions, reflecting solid demand for veterinary services and benefits from IDEXX execution drivers. IDEXX innovation and commercial engagement drove record second quarter global premium instrument placements, supporting 11% annual growth in IDEXX's global premium instrument installed base. Veterinary software, services and diagnostic imaging systems revenue grew 12% as reported and 13% organically, reflecting continued high growth in recurring revenues and strong quarterly placements of cloud-based software solutions.

Second quarter earnings per diluted share (“EPS”) were $2.67, an increase of 71% as reported and 77% on a comparable basis, including 54% growth benefit from lapping prior year discrete R&D investments in the second quarter of 2022. EPS results included $0.04 per share in tax benefits from share-based compensation, and $0.07 per share negative impact from currency changes.

"Strong execution by IDEXX commercial and operational teams drove excellent growth results and financial performance in the second quarter," said Jay Mazelsky, President and Chief Executive Officer. "Our customers' increasing embrace of IDEXX innovations, including cloud-based software services, helps them address the growing global demand for pet healthcare by improving efficiency while maintaining quality of care and supporting veterinary teams. We are proud of our progress in advancing our business strategy, aligned with our purpose to create long-term value for our customers, employees, and shareholders by enhancing the health and well-being of pets, people, and livestock."

Second Quarter Performance Highlights

Companion Animal Group

The Companion Animal Group generated revenue growth of 11% reported and organic for the quarter. Strong growth performance was supported by CAG Diagnostics recurring revenue growth of 11% on a reported basis and 12% organically. U.S. CAG Diagnostics organic recurring revenue growth of 12% remained solidly above sector growth levels in the second quarter, reflected in an estimated 1,370 basis point growth premium to U.S. same store clinical visit growth.

Additional U.S. companion animal practice key metrics are available in the Q2 2023 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors.

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

• IDEXX VetLab consumables generated 14% reported and 15% organic revenue growth, with strong gains across U.S. and international regions supported by benefits from higher net price realization and an expanded global premium instrument installed base.

• Reference laboratory diagnostic and consulting services generated 9% reported and organic revenue growth, driven by strong gains in the U.S. and moderate overall growth in international regions. International growth was constrained by pressure on same-store clinical visit levels, reflecting ongoing macro-economic impacts.

• Rapid assay products revenues grew 11% as reported and 12% organically, driven by strong growth in the U.S., reflecting solid volume gains and benefits from higher net price realization.

Veterinary software, services and diagnostic imaging systems revenues grew 12% as reported and 13% organically, supported by double-digit organic gains in recurring software and digital imaging revenues. Strong demand for cloud-based products continues to support momentum in software solution placements and customer gains.

Water

Water revenues grew 10% on a reported basis and 9% on an organic basis for the quarter, reflecting solid gains across regions, including benefits from net price improvement.

Livestock, Poultry and Dairy (“LPD”)

LPD revenues were flat on a reported basis and grew 1% organically for the quarter, as solid gains in the U.S. were offset by lower herd health screening levels.

Gross Profit and Operating Profit

Gross profits increased 11% as reported and 13% on a comparable basis. Gross margin of 60.7% increased 100 basis points as reported and 160 basis points on a comparable basis. Benefits from net price gains, lab productivity and operational initiatives, improvement in software service gross margins and business mix offset inflationary effects.

Operating margin was 31.4% in the quarter, 1,060 basis points higher than the prior year as reported and 1,130 basis points higher on a comparable basis including a 930 basis point benefit from lapping prior year discrete R&D investments. Operating margin expansion reflects gross margin gains benefiting from strong CAG Diagnostics recurring revenue growth and operating expense declines of 17% as reported and on a comparable basis. Reported operating expense declines include a 26% growth impact from lapping prior year discrete R&D investments. Adjusting for this impact, operating expense growth was modestly below revenue growth, supporting operating margin gains.

2023 Growth and Financial Performance Outlook

The Company is updating its full year revenue growth outlook range to 8.5% - 10% as reported and organically. This reflects no changes to the outlook for organic revenue growth at the high end of the range and an increase of 1% at the low end. The overall reported revenue range was increased by $15 million for updated foreign exchange impact estimates.

The Company refined its full year reported operating margin outlook to 29.3% - 29.7%, incorporating strong first half performance. Operating margin guidance includes a consistent ~60 basis points in year-over-year unfavorable net margin impact from updated foreign currency exchange rate changes, including effects from comparisons to prior year foreign exchange hedge gains.

The Company's higher EPS outlook range of $9.64 - $9.90 increased $0.31 at the low end and $0.15 at the high end, incorporating positive refinements to the full year operational outlook and benefits of $0.06 combined from updated projections for interest expense, foreign exchange impacts, and share-based compensation benefits. This includes an outlook for $0.21 of negative full year impact from foreign exchange changes, primarily related to lapping 2022 hedge gains, an improvement of $0.02 per share compared to prior guidance.

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

Amounts in millions except per share data and percentages

Growth and Financial Performance Outlook		2023
Revenue		$3,660	-	$3,715
Reported growth		8.5%	-	10%
Organic growth		8.5%	-	10%
CAG Diagnostics Recurring Revenue Growth
Reported growth		10%	-	11%
Organic growth		10%	-	11%
Operating Margin		29.3%	-	29.7%
Operating margin expansion		270 bps	-	300 bps
Negative impact of foreign exchange		~ 60 bps
Comparable margin expansion		330 bps	-	360 bps
Positive impact of discrete in-license of technology and customer contract resolution		~ 280 bps
EPS		$9.64	-	$9.90
Reported growth		20%	-	23%
Comparable growth		24%	-	27%
Positive impact of discrete in-license of technology and customer contract resolution		12%
Other Key Metrics
Net interest expense		~ $40
Share-based compensation tax benefit		~ $9
Share-based compensation tax rate benefit		~ 1%
Effective tax rate		21.5%	-	22%
Share-based compensation EPS impact		~ $0.11
Reduction in average shares outstanding		0.5 %	-	1%
Operating Cash Flow		100% - 110% of net income
Free Cash Flow		80% - 90% of net income
Capital Expenditures		~ $180

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 Rate Impacts		2023
Revenue growth rate impact		~ 20 bps
CAG Diagnostics recurring revenue growth rate impact		~ 20 bps
Operating margin growth impact		(~ 60 bps)
EPS impact		(~ $0.21)
EPS growth impact		(~ 3%)
Go-Forward Foreign Currency Exchange Rate Assumptions		2023
In U.S. dollars
euro		$1.10
British pound		$1.27
Canadian dollar		$0.75
Australian dollar		$0.67
Relative to the U.S. dollar
Japanese yen		¥142
Chinese renminbi		¥7.27
Brazilian real		R$4.86

Conference Call and Webcast Information

IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (EDT) to discuss its second quarter 2023 results and management’s outlook. To participate in the conference call, dial 1-877-612-6725 or 1-773-305-6837 and reference passcode 351415. 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.

2023 Investor Day

IDEXX Laboratories, Inc. will host its 2023 Investor Day on Thursday, August 10, 2023 from 8:00 am to approximately 12:00 pm (EDT). A live audio webcast and accompanying slide presentations will be available at www.idexx.com/investors. An archived webcast replay of the event will be available approximately one hour following the event at www.idexx.com/investors. For additional information contact [e-mail].

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 and territories. 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 "2023 Growth and Financial Performance Outlook" and elsewhere and can be identified by the use of words such as "expects", "may", "anticipates", "intends", "would", "will", "plans", "believes", "estimates", "projected", "should", and similar words and expressions. Our forward-looking statements include statements relating to our expectations regarding financial performance; revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates and interest rates; projected operating margins and expenses and capital expenditures; projected tax, tax rate and EPS benefits from share-based compensation arrangements; and projected effective tax rates, reduction of average shares outstanding and net interest expense. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings "Business," "Risk Factors," "Legal Proceedings," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk" in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2023 and June 30, 2023, as well as those described from time to time in the Company’s other filings with the U.S. Securities and Exchange Commission available at www.sec.gov. The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

Statement Regarding Non-GAAP Financial Measures

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

Constant currency - Constant currency references are non-GAAP financial measures which exclude the impact of changes in foreign currency exchange rates and are consistent with how management evaluates our performance and comparisons with prior and future periods. We estimated the net impacts of currency on our revenue, gross profit, operating profit, and EPS results by restating results to the average exchange rates or exchange rate assumptions for the comparative period, which includes adjusting for the estimated impacts of foreign currency hedging transactions and certain impacts on our effective tax rates. These estimated currency changes impacted second quarter 2023 results as follows: decreased gross profit growth by 2%, decreased gross margin growth by 60 basis points, decreased operating expense growth by 0%, decreased operating profit growth by 4%, decreased operating profit margin growth by 70 basis points, and decreased EPS growth by 4%. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three months and six months ended June 30, 2023 and refer to the 2023 Growth and Financial Performance Outlook section of this earnings 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 percent change in revenue, as compared to the same period for the prior year, net of the impact of changes in foreign currency exchange rates, certain business acquisitions, and divestitures. Management believes that reporting organic revenue growth provides useful information to investors by facilitating easier comparisons of our revenue performance with prior and future periods and to the performance of our peers. Organic revenue growth should be considered in addition to, and not as a replacement of or a superior measure to, revenue growth reported in accordance with GAAP. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three months and six months ended June 30, 2023. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Please refer to the 2023 Growth and Financial Performance Outlook section of this earnings release for estimated full year 2023 organic revenue growth for the Company and CAG Diagnostics recurring revenue growth. The percentage change in revenue resulting from acquisitions represents revenues during the current year period, limited to the initial 12 months from the date of the acquisition, that are directly attributable to business acquisitions. Revenue from acquisitions is not expected to have an impact on projected full year 2023 revenue growth or CAG Diagnostics recurring revenue growth.

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

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

		Three Months Ended							Year-over-Year		Six Months Ended							Year-over-Year
		June 30,				June 30,			Change		June 30,				June 30,			Change
Dollar amounts in thousands			2023				2022					2023				2022
Gross Profit (as reported)		$	572,850			$	514,032		11%		$	1,115,821			$	1,012,785		10%
Gross margin			60.7	%			59.7	%	100 bps			60.5	%			59.7	%	80 bps
Less: comparability adjustments
Change from currency			(8,676	)			—					(24,502	)			—
Comparable gross profit growth		$	581,526			$	514,032		13%		$	1,140,323			$	1,012,785		13%
Comparable gross margin and gross margin gain (or growth)			61.4	%			59.7	%	160 bps			61.1	%			59.7	%	140 bps
Operating expenses (as reported)		$	276,706			$	334,966		(17)%		$	539,278			$	585,375		(8)%
Less: comparability adjustments
Change from currency			(623	)			—					(4,805	)			—
Comparable operating expense growth		$	277,329			$	334,966		(17)%		$	544,083			$	585,375		(7)%
Income from operations (as reported)		$	296,144			$	179,066		65%		$	576,543			$	427,410		35%
Operating margin			31.4	%			20.8	%	1,060 bps			31.3	%			25.2	%	610 bps
Less: comparability adjustments
Change from currency			(8,054	)			—					(19,698	)			—
Comparable operating profit growth		$	304,198			$	179,066		70%		$	596,241			$	427,410		40%
Comparable operating margin and operating margin gain (or growth)			32.1	%			20.8	%	1,130 bps			31.9	%			25.2	%	680 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 projected full year 2023 reported operating margin adjusted for estimated positive year-over-year foreign currency exchange rate change impact of approximately 60 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		Six Months Ended						Year-over-Year
		June 30,			June 30,			Growth		June 30,			June 30,			Growth
		2023			2022					2023			2022
Earnings per share (diluted)		$	2.67		$	1.56		71%		$	5.22		$	3.82		37%
Less: comparability adjustments
Share-based compensation activity			0.04			0.03					0.10			0.09
Change from currency			(0.07)			—					(0.18)			—
Comparable EPS growth			2.70			1.53		77%			5.30			3.73		42%
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 adjustments including estimated positive share-based compensation activity of $0.11 and estimated negative year-over-year foreign currency exchange rate change impact of $0.21.

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 three and six months ended June 30, 2023 and 2022. To estimate projected 2023 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately $180 million. Free cash flow conversion, or the net income to free cash flow ratio, is a non-GAAP financial measure that is defined as free cash flow, with respect to a measurement period, divided by net income for the same period. To calculate trailing twelve-month net income to free cash flow ratio for the twelve months ended June 30, 2023, we have deducted purchases of property and equipment of approximately $154 million from net cash provided from operating activities of approximately $747 million, divided by net income of approximately $791 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, 2022 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2023.

IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations
Amounts in thousands except per share data (Unaudited)
				Three Months Ended				Six Months Ended
				June 30,		June 30,		June 30,		June 30,
				2023		2022		2023		2022
Revenue:		Revenue		$943,630		$860,546		$1,843,825		$1,697,095
Expenses and Income:		Cost of revenue		370,780		346,514		728,004		684,310
		Gross profit		572,850		514,032		1,115,821		1,012,785
		Sales and marketing		140,532		130,257		288,336		262,549
		General and administrative		89,669		81,488		159,770		159,437
		Research and development		46,505		123,221		91,172		163,389
		Income from operations		296,144		179,066		576,543		427,410
		Interest expense, net		(10,215)		(7,983)		(22,926)		(14,836)
		Income before provision for income taxes		285,929		171,083		553,617		412,574
		Provision for income taxes		61,693		39,104		115,327		86,630
Net Income:		Net income attributable to stockholders		$224,236		$131,979		$438,290		$325,944
		Earnings per share: Basic		$2.70		$1.57		$5.28		$3.87
		Earnings per share: Diluted		$2.67		$1.56		$5.22		$3.82
		Shares outstanding: Basic		83,086		83,922		83,039		84,164
		Shares outstanding: Diluted		83,983		84,858		83,980		85,222

IDEXX Laboratories, Inc. and Subsidiaries
Selected Operating Information (Unaudited)
				Three Months Ended				Six Months Ended
				June 30,		June 30,		June 30,		June 30,
				2023		2022		2023		2022
Operating Ratios		Gross profit		60.7%		59.7%		60.5%		59.7%
(as a percentage of revenue):		Sales, marketing, general and administrative expense		24.4%		24.6%		24.3%		24.9%
		Research and development expense		4.9%		14.3%		4.9%		9.6%
		Income from operations1		31.4%		20.8%		31.3%		25.2%
1Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
				Three Months Ended
				June 30, 2023		Percent of Revenue		June 30, 2022		Percent of Revenue
Revenue:		CAG		$866,652				$784,087
		Water		43,029				39,195
		LPD		29,911				29,889
		Other		4,038				7,375
		Total		$943,630				$860,546
Gross Profit:		CAG		$525,709		60.7%		$466,254		59.5%
		Water		30,319		70.5%		27,359		69.8%
		LPD		16,086		53.8%		16,996		56.9%
		Other		736		18.2%		3,423		46.4%
		Total		$572,850		60.7%		$514,032		59.7%
Income from Operations:		CAG		$275,509		31.8%		$156,526		20.0%
		Water		19,820		46.1%		17,920		45.7%
		LPD		1,951		6.5%		3,230		10.8%
		Other		(1,136)		(28.1)%		1,390		18.8%
		Total		$296,144		31.4%		$179,066		20.8%

				Six Months Ended
				June 30, 2023		Percent of Revenue		June 30, 2022		Percent of Revenue
Revenue:		CAG		$1,693,931				$1,545,271
		Water		81,912				75,566
		LPD		59,119				60,759
		Other		8,863				15,499
		Total		$1,843,825				$1,697,095
Gross Profit:		CAG		$1,024,466		60.5%		$915,353		59.2%
		Water		57,587		70.3%		53,096		70.3%
		LPD		31,139		52.7%		36,543		60.1%
		Other		2,629		29.7%		7,793		50.3%
		Total		$1,115,821		60.5%		$1,012,785		59.7%
Income from Operations:		CAG		$537,259		31.7%		$379,651		24.6%
		Water		36,791		44.9%		34,574		45.8%
		LPD		3,259		5.5%		9,967		16.4%
		Other		(766)		(8.6)%		3,218		20.8%
		Total		$576,543		31.3%		$427,410		25.2%

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
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
Net Revenue
CAG		$866,652		$784,087		$82,565		10.5%		(0.5%)		—		11.0%
United States		594,395		532,626		61,769		11.6%		—		—		11.6%
International		272,257		251,461		20,796		8.3%		(1.5%)		—		9.7%
Water		43,029		39,195		3,834		9.8%		(1.2%)		1.7 %		9.2%
United States		21,208		19,533		1,675		8.6%		—		1.4 %		7.2%
International		21,821		19,662		2,159		11.0%		(2.4%)		2.1 %		11.3%
LPD		29,911		29,889		22		0.1%		(0.5%)		—		0.6%
United States		4,422		3,742		680		18.2%		—		—		18.2%
International		25,489		26,147		(658)		(2.5%)		(0.6%)		—		(1.9%)
Other		4,038		7,375		(3,337)		(45.2%)		—		—		(45.3%)
Total Company		$943,630		$860,546		$83,084		9.7%		(0.5%)		0.1%		10.1%
United States		621,607		559,825		61,782		11.0%		—		—		11.0%
International		322,023		300,721		21,302		7.1%		(1.4%)		0.1%		8.4%

		Three Months Ended
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
Net CAG Revenue
CAG Diagnostics recurring revenue:		$762,476		$685,413		$77,063		11.2%		(0.5%)		—		11.7%
IDEXX VetLab consumables		303,735		266,079		37,656		14.2%		(0.7%)		—		14.9%
Rapid assay products		97,340		87,481		9,859		11.3%		(0.3%)		—		11.6%
Reference laboratory diagnostic and consulting services		330,106		304,130		25,976		8.5%		(0.3%)		—		8.9%
CAG Diagnostics services and accessories		31,295		27,723		3,572		12.9%		(0.7%)		—		13.6%
CAG Diagnostics capital – instruments		34,054		36,227		(2,173)		(6.0%)		(0.3%)		—		(5.7%)
Veterinary software, services and diagnostic imaging systems		70,122		62,447		7,675		12.3%		(0.4%)		—		12.6%
Net CAG revenue		$866,652		$784,087		$82,565		10.5%		(0.5%)		—		11.0%

		Three Months Ended
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
CAG Diagnostics recurring revenue:		$762,476		$685,413		$77,063		11.2%		(0.5%)		—		11.7%
United States		$517,388		$460,357		$57,031		12.4%		—		—		12.4%
International		$245,088		$225,056		$20,032		8.9%		(1.5%)		—		10.4%
1See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries
Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets
Amounts in thousands (Unaudited)
		Six Months Ended
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
Net Revenue
CAG		$1,693,931		$1,545,271		$148,660		9.6%		(1.3%)		—		11.0%
United States		1,158,922		1,032,392		126,530		12.3%		—		—		12.3%
International		535,009		512,879		22,130		4.3%		(3.9%)		—		8.2%
Water		81,912		75,566		6,346		8.4%		(2.0%)		1.7%		8.7%
United States		41,128		37,364		3,764		10.1%		—		0.7%		9.3%
International		40,784		38,202		2,582		6.8%		(4.0%)		2.6%		8.1%
LPD		59,119		60,759		(1,640)		(2.7%)		(2.2%)		—		(0.5%)
United States		8,965		7,602		1,363		17.9%		—		—		17.9%
International		50,154		53,157		(3,003)		(5.6%)		(2.5%)		—		(3.2%)
Other		8,863		15,499		(6,636)		(42.8%)		(0.1%)		—		(42.8%)
Total Company		$1,843,825		$1,697,095		$146,730		8.6%		(1.4%)		0.1%		10.0%
United States		1,212,020		1,085,731		126,289		11.6%		—		—		11.6%
International		631,805		611,364		20,441		3.3%		(3.7%)		0.2%		6.9%

		Six Months Ended
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
Net CAG Revenue
CAG Diagnostics recurring revenue:		$1,489,378		$1,350,223		$139,155		10.3%		(1.4%)		—		11.7%
IDEXX VetLab consumables		594,849		533,252		61,597		11.6%		(1.9%)		—		13.4%
Rapid assay products		179,372		162,000		17,372		10.7%		(0.8%)		—		11.6%
Reference laboratory diagnostic and consulting services		653,286		599,205		54,081		9.0%		(1.1%)		—		10.1%
CAG Diagnostics services and accessories		61,871		55,766		6,105		10.9%		(1.9%)		—		12.9%
CAG Diagnostics capital – instruments		67,198		73,224		(6,026)		(8.2%)		(1.6%)		—		(6.6%)
Veterinary software, services and diagnostic imaging systems		137,355		121,824		15,531		12.7%		(0.6%)		—		13.3%
Net CAG revenue		$1,693,931		$1,545,271		$148,660		9.6%		(1.3%)		—		11.0%

		Six Months Ended
		June 30, 2023		June 30, 2022		Dollar Change		Reported Revenue Growth1		Percentage Change from Currency		Percentage Change from Acquisitions		Organic Revenue Growth1
CAG Diagnostics recurring revenue:		$1,489,378		$1,350,223		$139,155		10.3%		(1.4%)		—		11.7%
United States		$1,008,728		$892,859		$115,869		13.0%		—		—		13.0%
International		$480,650		$457,364		$23,286		5.1%		(4.0%)		—		9.1%
1See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet
Amounts in thousands (Unaudited)
				June 30, 2023		December 31, 2022
Assets:		Current Assets:
		Cash and cash equivalents		$132,838		$112,546
		Accounts receivable, net		461,858		400,619
		Inventories		395,141		367,823
		Other current assets		189,188		220,489
		Total current assets		1,179,025		1,101,477
		Property and equipment, net		683,270		649,474
		Other long-term assets, net		1,008,511		995,814
		Total assets		$2,870,806		$2,746,765
Liabilities and Stockholders'
Equity:		Current Liabilities:
		Accounts payable		$107,664		$110,221
		Accrued liabilities		399,425		433,662
		Line of credit		264,000		579,000
		Current portion of long-term debt		74,991		74,982
		Deferred revenue		37,779		37,938
		Total current liabilities		883,859		1,235,803
		Long-term debt, net of current portion		696,844		694,387
		Other long-term liabilities, net		196,242		207,838
		Total long-term liabilities		893,086		902,225
		Total stockholders' equity		1,093,861		608,737
		Total liabilities and stockholders' equity		$2,870,806		$2,746,765

IDEXX Laboratories, Inc. and Subsidiaries
Selected Balance Sheet Information (Unaudited)
				June 30, 2023		March 31, 2023		December 31, 2022		September 30, 2022		June 30, 2022
Selected Balance Sheet Information:		Days sales outstanding1		43.9		42.9		43.4		43.4		43.2
		Inventory turns2		1.3		1.3		1.3		1.3		1.5
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)
				Six Months Ended
				June 30, 2023		June 30, 2022
Operating:		Cash Flows from Operating Activities:
		Net income		$438,290		$325,944
		Non-cash adjustments to net income		76,246		61,563
		Changes in assets and liabilities		(130,310)		(206,951)
		Net cash provided by operating activities		384,226		180,556
Investing:		Cash Flows from Investing Activities:
		Purchases of property and equipment		(66,981)		(61,924)
		Equity investment		—		(25,000)
		Acquisition of intangible assets		—		(10,000)
		Net cash used by investing activities		(66,981)		(96,924)
Financing:		Cash Flows from Financing Activities:
		(Repayments) borrowings under credit facility, net		(315,000)		537,500
		Payment of senior debt		—		(75,000)
		Proceeds from maturity of net investment hedges		6,256		—
		Payments for the acquisition-related contingent consideration and holdbacks		(1,780)		(2,816)
		Repurchases of common stock		—		(573,060)
		Proceeds from exercises of stock options and employee stock purchase plans		23,086		18,379
		Shares withheld for statutory tax withholding payments on restricted stock		(9,676)		(10,390)
		Net cash used by financing activities		(297,114)		(105,387)
		Net effect of changes in exchange rates on cash		161		(8,337)
		Net increase (decrease) in cash and cash equivalents		20,292		(30,092)
		Cash and cash equivalents, beginning of period		112,546		144,454
		Cash and cash equivalents, end of period		$132,838		$114,362

IDEXX Laboratories, Inc. and Subsidiaries
Free Cash Flow
Amounts in thousands except per share data (Unaudited)
				Three Months Ended				Six Months Ended
				June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
Free Cash Flow:		Net cash provided by operating activities		$200,314		$65,850		$384,226		$180,556
		Investing cash flows attributable to purchases of property and equipment		(27,470)		(30,086)		(66,981)		(61,924)
		Free cash flow1		$172,844		$35,764		$317,245		$118,632
1See Statements Regarding Non-GAAP Financial Measures, above.

IDEXX Laboratories, Inc. and Subsidiaries
Common Stock Repurchases
Amounts in thousands except per share data (Unaudited)
		Three Months Ended				Six Months Ended
		June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
Shares repurchased in the open market		—		809		—		1,311
Shares acquired through employee surrender for statutory tax withholding		—		—		19		21
Total shares repurchased		—		809		19		1,332
Cost of shares repurchased in the open market		$ —		$313,455		$ —		$576,238
Cost of shares for employee surrenders		$79		$52		$9,676		$10,390
Total cost of shares		$79		$313,507		$9,676		$586,628
Average cost per share – open market repurchases		$ —		$ 387.78		$ —		$ 439.63
Average cost per share – employee surrenders		$ 469.84		$ 369.63		$ 503.35		$ 504.60
Average cost per share – total		$ 469.84		$ 387.78		$ 503.35		$ 440.63

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20230731815693/en/

The IDEXX Laboratories Stock at the time of publication of the news with a raise of +0,40 % to 504EUR on Tradegate stock exchange (01. August 2023, 12:10 Uhr).