02.02.2017 13:00:00
|
IDEXX Laboratories Announces Fourth Quarter and Full Year 2016 Results
WESTBROOK, Maine, Feb. 2, 2017 /PRNewswire/ -- IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, reports revenues for the fourth quarter of 2016 of $443 million, an increase of 11% compared to the prior year period on a reported basis and 12% on an organic basis. Fourth quarter results were supported by accelerated gains in Companion Animal Group ("CAG") Diagnostics recurring revenue and continued high growth in premium instrument placements. Earnings per diluted share ("EPS") was $0.58 for the fourth quarter, representing 21% growth year-over-year on a reported basis, and 33% on a constant currency basis.
Revenue for the full year of $1,775 million increased 11% on both a reported and organic basis, driven by 12% reported and organic growth in global CAG Diagnostics recurring revenue. For the full year 2016, EPS of $2.44 grew 19% versus 2015 on a reported basis and 25% on an Adjusted constant currency basis, supported by 100 basis points of reported operating margin improvement, or 170 basis points of improvement on an Adjusted constant currency basis. Based on its strong 2016 performance and momentum in executing its innovation and commercial strategies, the Company is reaffirming its full year 2017 organic revenue growth outlook of 9% – 10.5%, and raising its EPS guidance range to $2.85 - $3.01, supported by continued operating margin expansion aligned with its long-term goals. The higher 2017 EPS guidance reflects $0.07 per share in sustained improvement from higher than expected 2016 operating profits, as well as from higher estimated EPS benefits related to the implementation of the new accounting standard for the tax benefit of employee share-based compensation, which offset impacts from updated foreign exchange estimates.
"Our fourth quarter and full year performance demonstrates the power of innovation to improve the standard of care for pets and drive the growth of veterinary services. We are delighted to have delivered such strong results for our shareholders, achieving the high end of our 2016 revenue guidance and beating our earnings expectations," said Jonathan Ayers, the Company's Chairman and Chief Executive Officer. "Through our best-in-class commercial organization, we continue to deepen our partnership with our customers, furthering the growth of the profession and our recurring revenues.
"Our foundation has never been stronger. In 2016, we placed a record number of premium chemistry instruments, premium hematology instruments and 1,575 IDEXX SediVue® Dx instruments, the industry's first-and-only in-house urine sediment analyzer. Our expanding global installed base of instruments will support continued attractive growth of our durable, recurring consumable revenue stream.
"IDEXX is positioned to thrive in a positive economic growth environment. We're pleased to reaffirm our revenue guidance and raise our earnings outlook for 2017, based on our strong 2016 performance, consistent with our long-term financial goals."
Fourth Quarter Performance Highlights
Fourth quarter revenue increased 11% to $443 million, after absorbing an approximately 1% headwind attributable to foreign exchange impact. EPS for the quarter was $0.58, an increase of 21% compared to the fourth quarter 2015. EPS growth on a constant currency basis for the quarter was 33%, excluding a $0.06 per share impact related to net unfavorable changes in foreign exchange.
Companion Animal Group
CAG generated 13% reported and 14% organic revenue growth for the quarter, supported by CAG Diagnostics recurring organic revenue growth of 13% and instrument organic revenue growth of 24%.
- IDEXX VetLab® consumables reported revenue grew 17% and organic revenue grew 18%, propelled by our expanding premium instrument base in US and international markets. IDEXX VetLab premium diagnostic instrument placements grew 15% to a record number of 3,167, including 1,493 Catalysts, 1,128 premium hematology instruments and 546 IDEXX SediVue Dx analyzers.
- Reference laboratory diagnostic and consulting services revenue grew 12% on a reported and 13% on an organic basis, with strong contributions across regions, and continued traction of IDEXX SDMA™, our novel kidney function test, now launched worldwide.
- Rapid assay products generated solid reported and organic revenue growth of 6%, supported by continued growth in SNAP 4Dx® Plus Test and Specialty SNAP revenues.
Livestock, Poultry and Dairy ("LPD")
Reported and organic revenue declined 1% for the quarter as declines in bovine disease eradication testing in Europe and in herd health screening were partially offset by strong testing gains in emerging markets.
Water
Reported revenue growth was 1% and organic revenue growth was 3% for the quarter, supported by continued strong volume growth in our core Colilert® franchise across major regions, offset by inventory adjustments related to go-direct initiatives and by lapping of strong revenue in fourth quarter 2015 associated with the 2015 launch of the Quanti-Tray® Sealer PLUS and increased testing due to a cryptosporidium outbreak in the UK.
Gross Profit and Operating Profit
Gross profits increased 11%, and gross margin decreased slightly to 54.3% from 54.5% in the prior year period. The decrease in gross margin was due to currency impacts, primarily related to the lapping of $6 million in 2015 foreign exchange hedge gains. Constant currency gross margin was 55.4% for the quarter, 90 basis points higher than fourth quarter 2015, driven by solid price gains, volume leverage in consumable costs and reference lab operations, as well as improvements in practice management service offerings.
Operating margins were 18.9% in the quarter, 220 basis points higher than the prior year period operating margin of 16.7%, reflecting benefits from strong revenue gains and operating expense leverage.
2017 Financial Outlook
The Company is maintaining its 2017 revenue outlook of $1,910 million - $1,935 million, reflecting our strong 2016 performance, offset by updated assumptions related to foreign exchange rates, as noted below. At these rates compared to rates in effect in 2016, we estimate that the effect of the stronger US dollar will adversely impact 2017 reported revenue growth by approximately 1.5%, EPS growth by 2 - 3%, and EPS by an estimated $0.06 per share, including the net impact from projected hedge gains of approximately $7 million in 2017 compared to $4 million in 2016 hedge gains.
We are increasing our 2017 EPS outlook to $2.85 - $3.01 per share, reflecting targeted growth of 17% - 23% on a reported basis and 19% - 26% EPS constant currency growth, reflecting the new Accounting Standards Update 2016-09 (ASU 2016-09), Improvements to Employee Share-Based Payment Accounting, which we estimate will result in $0.12 - $0.16 of EPS benefit in 2017 (an increase of $0.04 compared to earlier estimates). The Company is projecting free cash flow at approximately 95% of net income in 2017, reflecting continued discipline in inventory management and capital spending. The implementation of ASU 2016-09, which has the effect of increasing reported net income with no impact on cash flow, is projected to reduce the Company's free cash flow as a percentage of net income by 5%, from what would have been approximately 100% of net income under previous GAAP.
The guidance for 2017 reflects the assumptions that the value of the US dollar relative to other currencies will remain at the following rates: euro at $1.06, British pound at $1.23, Canadian dollar at $0.75, Australian dollar at $0.75 and Japanese yen at ¥117, Chinese yuan at ¥6.93, Brazilian real at R$3.23 to the US dollar for the full year of 2017.
The Company provides the following updated guidance for 2017:
Amounts in millions except per share data and percentages
Guidance Range | Growth Definition | Year-over-year | |
Revenue | $1,910 - $1,935 | Reported | 7.5% - 9% |
Organic Revenue Growth | 9% - 10.5% | ||
EPS | $2.85 - $3.01 | Reported | 17% - 23% |
Constant Currency | 19% - 26% | ||
Operating Cash Flow | ~130% of net income | ||
Free Cash Flow | ~95% of net income | ||
Capital Expenditures | ~$90 million |
We expect an effective tax rate of 26% - 27.5%, after a projected reduction of 350 - 450 basis points related to the implementation of the new accounting standard for the tax benefit of employee share-based compensation. We are projecting a reduction in weighted average shares outstanding of approximately 1.5%, net of 0.5% related to the implementation of the new accounting standard for the tax benefit of employee share-based compensation, and interest expense, net of interest income, of approximately $32 million - $33 million reflecting current and projected borrowings.
For a quick-reference snapshot of the Company's quarterly and full year performance, please visit www.idexx.com/investors.
Conference Call and Webcast Information
IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (Eastern) to discuss its fourth quarter results and management's outlook. To participate in the conference call, dial 1-800-230-1074 or 1-651-291-0278 and reference confirmation code 415457. An audio replay will be available through Thursday, February 9, 2017 by dialing 1-800-475-6701 or 1-320-365-3844 and referencing replay code 415457.
The call will also be available via live or archived webcast on the IDEXX Laboratories' website at www.idexx.com/investors and will be available for one year.
About IDEXX Laboratories, Inc.
IDEXX Laboratories, Inc. is a member of Standard & Poor's 500® Index and is a leader in pet healthcare innovation, serving practicing veterinarians around the world with a broad range of diagnostic and information technology-based products and services. 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. Headquartered in Maine, IDEXX Laboratories employs more than 7,000 people and offers products to customers in over 175 countries. For more information about IDEXX, visit: www.idexx.com.
Statement Regarding Non-GAAP Financial Measures
The following provides information 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.
The following section defines terms and conventions used in this earnings release and/or the accompanying earnings conference call, including non-GAAP financial measures, and includes applicable information regarding reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, as appropriate:
Adjusted EPS, Adjusted EPS growth, Adjusted operating profit and Adjusted operating margin - Adjusted EPS, Adjusted EPS growth, Adjusted operating profit and Adjusted operating margin are non-GAAP financial measures. Adjusted EPS, Adjusted operating profit and Adjusted operating margin exclude from the prior year period reported earnings, the third quarter 2015 non-cash software impairment charge of $8.2 million, which represents approximately 50 basis points in operating margin and $0.06 per share in EPS for the full year 2015. The Adjusted EPS growth calculation for the full year 2016 uses Adjusted EPS for the applicable prior year period.
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, EPS and Adjusted 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 reduced fourth quarter 2016 gross profit growth by 3%, gross margin by 1%, operating profit growth by 10%, and Adjusted EPS growth by 11%; reduced full year 2016 revenue growth by 3%, gross margin by less than 1%, operating profit growth by 8%, and Adjusted EPS growth by 6%; reduced projected 2017 revenue growth by approximately 1.5% and projected 2017 constant currency EPS growth by approximately 2-3%. 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, 2016.
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, including tax benefits attributable to share-based compensation, 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. See the supplementary analysis of results below for our calculation of free cash flow for the years ended December 31, 2016 and 2015. Upon our adoption of ASU 2016-09 in 2017, the tax benefit from share-based compensation will be included in cash generated from operations and will no longer be an adjustment in our free cash flow calculation. To estimate projected 2017 free cash flow we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of $90 million.
Growth and organic growth - All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted.
Organic revenue growth - Organic revenue growth is a non-GAAP financial measure. Organic revenue growth excludes the impact of changes in foreign currency exchange rates and revenue from business acquisitions. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three months and year ended December 31, 2016. See commentary above for the impacts of constant currency to the projected 2017 organic revenue growth for the Company. For projected 2017 revenue growth, the impacts of revenue from acquisitions is immaterial.
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 "2017 Financial Outlook" and elsewhere and can be identified by the use of words such as "expects," "may," "anticipates," "intends," "would," "will," "plans," "believes," "estimates," "should," and similar words and expressions. Our forward-looking statements include statements relating to our revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates; and projected operating margins, capital expenditures, gains from foreign currency hedging transactions, tax benefits from share-based compensation arrangements, effective tax rate, weighted average shares outstanding and interest expense. These statements are based on management's expectation of future events as of the date of this earnings release, and the Company assumes no obligation to update any forward-looking statements as a result of new information or future events or developments. Actual results could differ materially from management's expectations. Factors that could cause or contribute to such differences include the following: the Company's ability to successfully execute its strategy, including supporting its all-direct sales strategy in the US; the Company's ability to develop, manufacture, introduce and market new products and enhancements to existing products; the Company's ability to achieve cost improvements in its worldwide network of laboratories and in the manufacture and service of in-clinic instruments;the Company's ability to identify acquisition opportunities, complete acquisitions and integrate acquired businesses; disruptions, shortages or pricing changes that affect the Company's purchases of products and materials from third parties, including from sole source suppliers; the effectiveness of the Company's sales and marketing activities; the Company's ability to manufacture complex biologic products; the impact of distributor purchasing decisions on sales of the Company's products that are sold through distribution;the Company's ability to manage the risks associated with the use of distributors to sell the Company's products; the impact of increased competition from existing and new technologies and technological advances by our competitors;the promotion and sale of our competitors' products by our former US distribution partners; the effect of government regulation on the Company's business, including government decisions about whether and when to approve the Company's products, decisions regarding labeling, manufacturing and marketing products and regulations impacting the use of certain substances currently used in our products or processes; the impact of consolidation and reference laboratory vertical integration among our customers, including veterinary hospital consolidation, and the prevalence of buying consortiums on the markets for the Company's products; the Company's ability to obtain patent and other intellectual property protection for its products, successfully enforce its intellectual property rights and defend itself against third party claims against the Company; changes in testing patterns or practices in veterinary medicine that affect the rate of use of the Company's products and services by veterinarians; a failure or perceived failure to comply with regulations and our policies regarding the privacy and protection of user data; the effect of any strengthening of the rate of exchange for the US dollar; the impact of a weak economy on demand for the Company's products and services or increased customer credit risk; the effects of operations outside the US, including from currency fluctuations, different regulatory, political and economic conditions, and different market conditions and local business and cultural factors; the impact of the Company's limited experience and small scale in the human point-of-care market; the effects of interruptions to the Company's operations due to natural or man-made disasters, system failures or disruptions or security breaches; the impact of disruptions, attacks or breaches of information systems, including to our customers' information systems via our products and services that connect to and are part of the "Internet of Things"; the effect of any adverse changes in the financial markets on the value of the Company's investment portfolio; the effect on the Company's stock price if quarterly or annual operating results do not meet expectations of market analysts or investors in future periods; potential exposures related to our worldwide provision for income taxes and the potential loss of tax incentives; and the Company's ability to obtain financing on favorable terms. A further description of these and other factors can be found in the Company's Annual Report on Form 10-K for the year ended December 31, 2015 and the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016,in the sections captioned "Risk Factors," as well as the Company's other periodic reports filed or to be filed with the Securities and Exchange Commission.
Contact: Kerry Bennett, Investor Relations, 1-207-556-8155
IDEXX Laboratories, Inc. and Subsidiaries | |||||||
Condensed Consolidated Statement of Operations | |||||||
Amounts in thousands except per share data (Unaudited) | |||||||
Three Months Ended | Years Ended | ||||||
December 31, | December 31, | December 31, | December 31, | ||||
2016 | 2015 | 2016 | 2015 | ||||
Revenue: | Revenue | $ 442,996 | $ 399,685 | $ 1,775,423 | $ 1,601,892 | ||
Expenses and | |||||||
Income: | Cost of revenue | 202,370 | 181,990 | 799,987 | 711,622 | ||
Gross profit | 240,626 | 217,695 | 975,436 | 890,270 | |||
Sales and marketing | 80,605 | 76,495 | 317,058 | 299,955 | |||
General and administrative | 50,778 | 48,793 | 207,017 | 182,510 | |||
Research and development | 25,418 | 25,496 | 101,122 | 99,681 | |||
Impairment charge | - | - | - | 8,212 | |||
Income from operations | 83,825 | 66,911 | 350,239 | 299,912 | |||
Interest expense, net | (6,698) | (7,126) | (28,393) | (26,771) | |||
Income before provision for income taxes | 77,127 | 59,785 | 321,846 | 273,141 | |||
Provision for income taxes | 24,756 | 15,395 | 99,792 | 81,006 | |||
Net Income: | Net income | 52,371 | 44,390 | 222,054 | 192,135 | ||
Less: Noncontrolling interest in subsidiary's | |||||||
earnings | 2 | 41 | 9 | 57 | |||
Net income attributable to stockholders | $ 52,369 | $ 44,349 | $ 222,045 | $ 192,078 | |||
Earnings per share: Basic | $ 0.59 | $ 0.49 | $ 2.47 | $ 2.07 | |||
Earnings per share: Diluted | $ 0.58 | $ 0.48 | $ 2.44 | $ 2.05 | |||
Shares outstanding: Basic | 89,294 | 90,841 | 89,732 | 92,601 | |||
Shares outstanding: Diluted | 90,589 | 91,788 | 90,884 | 93,649 |
IDEXX Laboratories, Inc. and Subsidiaries | |||||||
Selected Operating Information(Unaudited) | |||||||
Three Months Ended | Years Ended | ||||||
December 31, | December 31, | December 31, | December 31, | ||||
2016 | 2015 | 2016 | 2015 | ||||
Operating | Gross profit | 54.3% | 54.5% | 54.9% | 55.6% | ||
Ratios (as a | Sales, marketing, general and | ||||||
percentage of | administrative expense | 29.7% | 31.3% | 29.5% | 30.6% | ||
revenue): | Research and development expense | 5.7% | 6.4% | 5.7% | 6.2% | ||
Income from operations1 | 18.9% | 16.7% | 19.7% | 18.7% | |||
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 | ||||
2016 | Revenue | 2015 | Revenue | ||||
Revenue: | CAG | $ 379,539 | $ 336,055 | ||||
Water | 24,336 | 24,178 | |||||
LPD | 32,980 | 33,366 | |||||
Other | 6,141 | 6,086 | |||||
Total | $ 442,996 | $ 399,685 | |||||
Gross Profit1: | CAG | $ 201,354 | 53.1% | $ 175,690 | 52.3% | ||
Water | 17,181 | 70.6% | 17,292 | 71.5% | |||
LPD | 19,818 | 60.1% | 21,024 | 63.0% | |||
Other | 3,562 | 58.0% | 2,980 | 49.0% | |||
Unallocated Amounts | (1,289) | N/A | 709 | N/A | |||
Total | $ 240,626 | 54.3% | $ 217,695 | 54.5% | |||
Income from | |||||||
Operations1: | CAG | $ 71,484 | 18.8% | $ 50,233 | 14.9% | ||
Water | 10,838 | 44.5% | 10,798 | 44.7% | |||
LPD | 6,249 | 18.9% | 7,561 | 22.7% | |||
Other | 1,633 | 26.6% | 549 | 9.0% | |||
Unallocated Amounts | (6,379) | N/A | (2,230) | N/A | |||
Total | $ 83,825 | 18.9% | $ 66,911 | 16.7% | |||
Year Ended | Year Ended | ||||||
December 31, | Percent of | December 31, | Percent of | ||||
2016 | Revenue | 2015 | Revenue | ||||
Revenue: | CAG | $ 1,522,689 | $ 1,356,287 | ||||
Water | 103,579 | 96,884 | |||||
LPD | 126,491 | 127,143 | |||||
Other | 22,664 | 21,578 | |||||
Total | $ 1,775,423 | $ 1,601,892 | |||||
Gross Profit1: | CAG | $ 820,322 | 53.9% | $ 729,303 | 53.8% | ||
Water | 71,878 | 69.4% | 68,953 | 71.2% | |||
LPD | 73,801 | 58.3% | 79,987 | 62.9% | |||
Other | 11,561 | 51.0% | 10,281 | 47.6% | |||
Unallocated Amounts | (2,126) | N/A | 1,746 | N/A | |||
Total | $ 975,436 | 54.9% | $ 890,270 | 55.6% | |||
Income from | |||||||
Operations1: | CAG | $ 301,342 | 19.8% | $ 233,319 | 17.2% | ||
Water | 45,702 | 44.1% | 44,752 | 46.2% | |||
LPD | 18,914 | 15.0% | 27,157 | 21.4% | |||
Other | 884 | 3.9% | (137) | (0.6%) | |||
Unallocated Amounts | (16,603) | N/A | (5,179) | N/A | |||
Total | $ 350,239 | 19.7% | $ 299,912 | 18.7% | |||
1Effective January 1, 2016, we modified our management reporting to provide a more comprehensive view of the performance of our operating segments by including the capitalization of variances between standard and actual manufacturing costs, which adjust the timing of cost recognition from when the variance is created to the period in which the related inventory is sold. Prior to January 1, 2016, the capitalization and subsequent recognition of these variances were not allocated to our operating segments and were instead reported under the caption "Unallocated Amounts". The segment gross profit and income (loss) from operations within this report for the three and twelve months ended December 31, 2015 has been retrospectively revised to reflect this change to our reportable segments. |
IDEXX Laboratories, Inc. and Subsidiaries | ||||||||||||||||||
Revenues and Revenue Growth Analysis by Domestic and International Markets and by Product and Service Categories | ||||||||||||||||||
Amounts in thousands (Unaudited) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
Net Revenue | December 31, 2016 | December 31, 2015 | Dollar Change | Percentage Change | Percentage Change from Currency1 | Percentage Change from Acquisitions2 | Organic Revenue | |||||||||||
CAG | $ | 379,539 | 336,055 | $ | 43,484 | 12.9% | (0.8%) | - | 13.7% | |||||||||
United States | 250,395 | 222,065 | 28,330 | 12.8% | - | - | 12.8% | |||||||||||
International | 129,144 | 113,990 | 15,154 | 13.3% | (2.4%) | - | 15.7% | |||||||||||
Water | 24,336 | 24,178 | 158 | 0.7% | (2.0%) | - | 2.7% | |||||||||||
United States | 12,493 | 11,498 | 995 | 8.7% | - | - | 8.7% | |||||||||||
International | 11,843 | 12,680 | (837) | (6.6%) | (3.5%) | - | (3.1%) | |||||||||||
LPD | 32,980 | 33,366 | (386) | (1.2%) | (0.4%) | - | (0.8%) | |||||||||||
United States | 3,289 | 3,760 | (471) | (12.5%) | - | - | (12.5%) | |||||||||||
International | 29,691 | 29,606 | 85 | 0.3% | (0.5%) | - | 0.8% | |||||||||||
Other | 6,141 | 6,086 | 55 | 0.9% | (0.1%) | - | 1.0% | |||||||||||
Total Company | $ | 442,996 | $ | 399,685 | $ | 43,311 | 10.8% | (0.9%) | - | 11.7% | ||||||||
United States | $ | 267,730 | $ | 238,595 | $ | 29,135 | 12.2% | - | - | 12.2% | ||||||||
International | $ | 175,266 | $ | 161,090 | $ | 14,176 | 8.8% | (2.0%) | - | 10.8% | ||||||||
Three Months Ended | ||||||||||||||||||
Net CAG Revenue | December 31, 2016 | December 31, 2015 | Dollar Change | Percentage Change | Percentage Change from Currency1 | Percentage Change from Acquisitions2 | Organic Revenue Growth3 | |||||||||||
CAG Diagnostics recurring revenue5: | $ | 312,162 | $ | 277,402 | $ | 34,760 | 12.5% | (0.9%) | - | 13.4% | ||||||||
IDEXX VetLab consumables | 114,973 | 98,433 | 16,540 | 16.8% | (1.1%) | - | 17.9% | |||||||||||
Rapid assay products | 41,539 | 39,317 | 2,222 | 5.7% | - | - | 5.7% | |||||||||||
Reference laboratory diagnostic | 140,553 | 125,411 | 15,142 | 12.1% | (1.0%) | - | 13.1% | |||||||||||
CAG Diagnostics service and accessories5 | 15,097 | 14,241 | 856 | 6.0% | (0.6%) | - | 6.6% | |||||||||||
CAG Diagnostics capital – instruments5 | 35,130 | 28,547 | 6,583 | 23.1% | (0.9%) | - | 24.0% | |||||||||||
Veterinary software, services and diagnostic imaging systems4 | 32,247 | 30,106 | 2,141 | 7.1% | - | - | 7.1% | |||||||||||
Net CAG revenue | $ | 379,539 | $ | 336,055 | $ | 43,484 | 12.9% | (0.8%) | - | 13.7% |
1The percentage change from currency is a non-GAAP financial measure. This measure represents the percentage change in revenue resulting from the difference between the average exchange rates during the three months ended December 31, 2016 and the same period of the prior year applied to foreign currency-denominated revenues for the three months ended December 31, 2015. |
2The percentage change from acquisitions is a non-GAAP financial measure. This measure represents the percentage change in revenue during the three months ended December 31, 2016 compared to the three months ended December 31, 2015 attributed to acquisitions since the beginning of the prior year period. |
3Organic revenue growth is a non-GAAP financial measure and represents the percentage change in revenue during the three months ended December 31, 2016 compared to the three months ended December 31, 2015 net of acquisitions and the effect of changes in foreign currency exchange rates. |
4During the second quarter of 2016, we renamed our customer information management and diagnostic imaging systems line of business in the CAG segment to veterinary software, services and diagnostic imaging systems. Financial results were not adjusted as a result of this name change. |
5 During the fourth quarter of 2016, we modified our management reporting to rename IDEXX VetLab service and accessories to CAG Diagnostics service and accessories and reclassified the location of SNAP Pro service plans previously located in CAG Diagnostics capital - instruments to CAG Diagnostics service and accessories. The amount of revenue reclassified was $0.3 million during the fourth quarter of 2015, and $0.4 million during the fourth quarter of 2016. |
IDEXX Laboratories, Inc. and Subsidiaries | ||||||||||||||||||
Revenues and Revenue Growth Analysis by Domestic and International Markets and by Product and Service Categories | ||||||||||||||||||
Amounts in thousands (Unaudited) | ||||||||||||||||||
Years Ended | ||||||||||||||||||
Net Revenue | December 31, 2016 | December 31, 2015 | Dollar Change | Percentage Change | Percentage Change from Currency1 | Percentage Change from Acquisitions2 | Organic Revenue | |||||||||||
CAG | 1,522,689 | 1,356,287 | 166,402 | 12.3% | (0.6%) | 0.3% | 12.6% | |||||||||||
United States | 1,017,065 | 912,822 | 104,243 | 11.4% | - | 0.2% | 11.2% | |||||||||||
International | 505,624 | 443,465 | 62,159 | 14.0% | (2.0%) | 0.5% | 15.5% | |||||||||||
Water | 103,579 | 96,884 | 6,695 | 6.9% | (1.8%) | - | 8.7% | |||||||||||
United States | 52,852 | 48,677 | 4,175 | 8.6% | - | - | 8.6% | |||||||||||
International | 50,727 | 48,207 | 2,520 | 5.2% | (3.7%) | - | 8.9% | |||||||||||
LPD | 126,491 | 127,143 | (652) | (0.5%) | (1.6%) | - | 1.1% | |||||||||||
United States | 13,253 | 14,041 | (788) | (5.6%) | - | - | (5.6%) | |||||||||||
International | 113,238 | 113,102 | 136 | 0.1% | (1.8%) | - | 1.9% | |||||||||||
Other | 22,664 | 21,578 | 1,086 | 5.0% | (0.1%) | - | 5.1% | |||||||||||
Total Company | 1,775,423 | 1,601,892 | 173,531 | 10.8% | (0.8%) | 0.2% | 11.4% | |||||||||||
United States | 1,089,595 | 980,321 | 109,274 | 11.1% | 0.1% | 0.2% | 10.9% | |||||||||||
International | 685,828 | 621,571 | 64,257 | 10.3% | (2.1%) | 0.4% | 12.0% | |||||||||||
Years Ended | ||||||||||||||||||||
Net CAG Revenue | December 31, 2016 | December 31, 2015 | Dollar Change | Percentage Change | Percentage Change from Currency1 | Percentage Change from Acquisitions2 | Organic Revenue | |||||||||||||
CAG Diagnostics recurring revenue5: | $ | 1,281,262 | $ | 1,147,026 | $ | 134,236 | 11.7% | (0.7%) | 0.4% | 12.0% | ||||||||||
IDEXX VetLab consumables | 451,456 | 396,526 | 54,930 | 13.9% | (0.8%) | - | 14.7% | |||||||||||||
Rapid assay products | 189,122 | 182,670 | 6,452 | 3.5% | - | - | 3.5% | |||||||||||||
Reference laboratory diagnostic | 581,067 | 512,155 | 68,912 | 13.5% | (0.9%) | 0.8% | 13.6% | |||||||||||||
CAG Diagnostics service and | 59,617 | 55,675 | 3,942 | 7.1% | (0.3%) | - | 7.4% | |||||||||||||
CAG Diagnostics capital – instruments5 | 121,191 | 98,502 | 22,689 | 23.0% | (0.7%) | - | 23.7% | |||||||||||||
Veterinary software, services and diagnostic imaging systems4 | 120,236 | 110,759 | 9,477 | 8.6% | (0.2%) | - | 8.8% | |||||||||||||
Net CAG revenue | $ | 1,522,689 | $ | 1,356,287 | $ | 166,402 | 12.3% | (0.6%) | 0.3% | 12.6% |
1The percentage change from currency is a non-GAAP financial measure. This measure represents the percentage change in revenue resulting from the difference between the average exchange rates during the year ended December 31, 2016 and the same period of the prior year applied to foreign currency-denominated revenues for the year ended December 31, 2015. |
2The percentage change from acquisitions is a non-GAAP financial measure. This measure represents the percentage change in revenue during the year ended December 31, 2016 compared to the year ended December 31, 2015 attributed to acquisitions since the beginning of the prior year period. |
3Organic revenue growth is a non-GAAP financial measure and represents the percentage change in revenue during the year ended December 31, 2016 compared to the year ended December 31, 2015 net of acquisitions and the effect of changes in foreign currency exchange rates. |
4During the second quarter of 2016, we renamed our customer information management and diagnostic imaging systems line of business in the CAG segment to veterinary software, services and diagnostic imaging systems. Financial results were not adjusted as a result of this name change. |
5 During the fourth quarter of 2016, we modified our management reporting to rename IDEXX VetLab service and accessories to CAG Diagnostics service and accessories and reclassified the location of SNAP Pro service plans previously located in CAG Diagnostics capital - instruments to CAG Diagnostics service and accessories. The amount of revenue reclassified was $0.5 million during the year ended December 31, 2015, and $1.4 million during the year ended December 31, 2016. |
IDEXX Laboratories, Inc. and Subsidiaries | |||||||||
Condensed Consolidated Balance Sheet | |||||||||
Amounts in thousands (Unaudited) | |||||||||
December 31, | December 31, | ||||||||
2016 | 2015 | ||||||||
Assets: | Current Assets: | ||||||||
Cash and cash equivalents | $ 154,901 | $ 128,994 | |||||||
Marketable securities | 236,949 | 213,591 | |||||||
Accounts receivable, net | 204,494 | 188,318 | |||||||
Inventories | 158,034 | 188,833 | |||||||
Other current assets | 91,206 | 101,898 | |||||||
Total current assets | 845,584 | 821,634 | |||||||
Property and equipment, net | 357,422 | 333,026 | |||||||
Other long-term assets, net | 327,698 | 320,333 | |||||||
Total assets | $ 1,530,704 | $ 1,474,993 | |||||||
Liabilities and | |||||||||
Stockholders' | |||||||||
Equity (deficit): | Current Liabilities: | ||||||||
Accounts payable | $ 60,057 | $ 52,648 | |||||||
Accrued liabilities | 236,131 | 205,530 | |||||||
Line of credit | 611,000 | 573,000 | |||||||
Deferred revenue | 27,380 | 25,583 | |||||||
Total current liabilities | 934,568 | 856,761 | |||||||
Long-term debt | 593,110 | 597,085 | |||||||
Other long-term liabilities, net | 111,239 | 105,142 | |||||||
Total long-term liabilities | 704,349 | 702,227 | |||||||
Total stockholders' equity (deficit) | (108,352) | (84,125) | |||||||
Noncontrolling interest | 139 | 130 | |||||||
Total stockholders' equity (deficit) | (108,213) | (83,995) | |||||||
Total liabilities and stockholders' equity (deficit) | $ 1,530,704 | $ 1,474,993 | |||||||
IDEXX Laboratories, Inc. and Subsidiaries | |||||||||
Selected Balance Sheet Information(Unaudited) | |||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | |||||
2016 | 2016 | 2016 | 2016 | 2015 | |||||
Selected | |||||||||
Balance Sheet | Days sales outstanding1 | 42.1 | 42.4 | 41.5 | 43.7 | 43.3 | |||
Information: | Inventory turns2 | 2.0 | 1.8 | 1.7 | 1.6 | 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 sales for the twelve months preceding each quarter-end divided by the inventory balance at the end of the quarter. |
IDEXX Laboratories, Inc. and Subsidiaries | |||||||||
Condensed Consolidated Statement of Cash Flows | |||||||||
Amounts in thousands (Unaudited) | |||||||||
Years Ended | |||||||||
December 31, | December 31, | ||||||||
2016 | 2015 | ||||||||
Operating: | Cash Flows from Operating Activities: | ||||||||
Net income | $ 222,054 | $ 192,135 | |||||||
Non-cash charges | 124,217 | 105,355 | |||||||
Changes in assets and liabilities | 3,002 | (69,811) | |||||||
Tax benefit from share-based compensation | (14,702) | (11,315) | |||||||
Net cash provided by operating activities | 334,571 | 216,364 | |||||||
Investing: | Cash Flows from Investing Activities: | ||||||||
Purchases of property and equipment | (64,787) | (82,921) | |||||||
Purchase of marketable securities | (227,894) | (271,958) | |||||||
Proceeds from the sale and maturities of marketable securities | 203,859 | 56,775 | |||||||
Acquisitions of businesses, net of cash acquired | (1,964) | (10,302) | |||||||
Net cash used by investing activities | (90,786) | (308,406) | |||||||
Financing: | Cash Flows from Financing Activities: | ||||||||
Borrowings (repayments) on revolving credit facilities, net | 38,000 | 24,000 | |||||||
Issuance of long-term debt | - | 250,097 | |||||||
Repurchases of common stock | (304,086) | (401,981) | |||||||
Debt issue costs | (56) | (1,380) | |||||||
Proceeds from the exercise of stock options and employee stock purchase plans | 38,344 | 22,397 | |||||||
Payment of acquisition-related contingent consideration | (4,728) | - | |||||||
Tax benefit from share-based compensation | 14,702 | 11,315 | |||||||
Net cash used by financing activities | (217,824) | (95,552) | |||||||
Net effect of changes in exchange rates on cash | (54) | (5,948) | |||||||
Net increase (decrease) in cash and cash equivalents | 25,907 | (193,542) | |||||||
Cash and cash equivalents, beginning of period | 128,994 | 322,536 | |||||||
Cash and cash equivalents, end of period | $ 154,901 | $ 128,994 | |||||||
IDEXX Laboratories, Inc. and Subsidiaries | |||||||||
Free Cash Flow1 | |||||||||
Amounts in thousands (Unaudited) | |||||||||
Years Ended | |||||||||
December 31, | December 31, | ||||||||
2016 | 2015 | ||||||||
Free Cash | |||||||||
Flow: | Net cash provided by operating activities | $ 334,571 | $ 216,364 | ||||||
Financing cash flows attributable to tax benefits from share-based compensation | 14,702 | 11,315 | |||||||
Investing cash flows attributable to purchases of property and equipment | (64,787) | (82,921) | |||||||
Free cash flow | $ 284,486 | $ 144,758 | |||||||
1Free cash flow is a non-GAAP financial measure and is calculated from cash generated from operations, including tax benefits attributable to share-based compensation, 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. Management also believes this is a common financial measure useful to further evaluate the results of operations. |
IDEXX Laboratories, Inc. and Subsidiaries | |||||||
Common Stock Repurchases | |||||||
Amounts in thousands except per share data (Unaudited) | |||||||
Three Months Ended | Years Ended | ||||||
December 31, | December 31, | December 31, | December 31, | ||||
2016 | 2015 | 2016 | 2015 | ||||
Share repurchases during the period | 1,951 | 1,313 | 3,071 | 5,659 | |||
Shares surrendered by employees in payment for minimum | |||||||
required withholding taxes due on share based compensation | 4 | 4 | 60 | 69 | |||
Total number of shares purchased1 | 1,955 | 1,317 | 3,131 | 5,728 | |||
Average price paid per share1 | $ 115.22 | $ 71.08 | $ 101.96 | $ 71.90 |
Shares remaining under repurchase authorization as of December 31, 2016 totaled 3,735,508. | |||||||
1Shares repurchased and acquired through employee surrender for payment of minimum required withholding taxes on and before June 15, 2015 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/idexx-laboratories-announces-fourth-quarter-and-full-year-2016-results-300400933.html
SOURCE IDEXX Laboratories, Inc.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu IDEXX Laboratoriesmehr Nachrichten
Analysen zu IDEXX Laboratoriesmehr Analysen
Aktien in diesem Artikel
IDEXX Laboratories | 403,60 | 1,43% |