Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      IDEXX Laboratories Announces Fourth Quarter and Full Year 2020 Results

      IDEXX Laboratories, Inc. logo. (PRNewsFoto/IDEXX Laboratories, Inc.)

      News provided by

      IDEXX Laboratories, Inc.

      Feb 02, 2021, 06:30 ET

      Share this article

      Share this article


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

      • Achieves fourth quarter reported revenue growth of 19% and organic growth of 17%, driven by CAG Diagnostics recurring revenue reported growth of 23% and organic growth of 21%
      • High revenue growth supported by sustained strong global trends in pet healthcare
      • Delivers full year EPS of $6.71, an increase of 37% on a reported basis and 31% on a comparable constant currency basis
      • Strong full year EPS results supported by operating margin expansion of 270 basis points on a reported basis and 340 basis points on a comparable constant currency basis
      • Provides initial outlook for 2021 revenue of $3,065 million - $3,120 million, reflecting reported growth of 13% - 15.5% and organic growth of 11.5% - 13.5%
      • Estimates 2021 EPS of $7.39 - $7.71, an increase of 10% - 14% as reported and 15% - 20% on a comparable constant currency basis

      IDEXX Laboratories, Inc. (NASDAQ: IDXX), today announced fourth quarter and full year results, as well as market condition updates.

      Fourth Quarter and Full Year Results

      The Company reports revenues of $721 million for the fourth quarter of 2020, an increase of 19% compared to the prior year period on a reported basis and 17% on an organic basis. Fourth quarter results were driven by continued high gains in Companion Animal Group ("CAG") Diagnostics recurring revenue globally, as well as sustained strong growth in the Company's Livestock, Poultry and Dairy ("LPD") business. Fourth quarter growth also benefited by 1.5% from revenues associated with OPTI Medical Systems COVID-19 human PCR testing. Overall revenue gains were moderated by COVID-19 pandemic-related impacts that constrained new CAG instrument placement levels and non-compliance related testing in the Company's Water business.

      Earnings per diluted share ("EPS") were $2.01 for the fourth quarter, an increase of 93% as reported, including a one-time positive impact of $0.25 per share related to the enactment of tax reform in Switzerland and $0.13 per share in share-based compensation tax benefits.

      Revenue for the full year of $2,707 million increased 12% on a reported and organic basis, driven by 16% reported and 15% organic growth in CAG Diagnostics recurring revenue.

      For the full year 2020, EPS of $6.71 increased 37% on a reported basis and 31% on a comparable constant currency basis. EPS results benefited from strong CAG Diagnostics recurring revenue growth and operating expense leverage, resulting in 270 basis points of operating margin improvement on a reported basis, and 340 basis points on a comparable constant currency basis. Further information and a reconciliation of non-GAAP financial measures, such as comparable constant currency growth measures, are provided in the Company's footnotes.

      The Company expects full year 2021 revenue growth of 13% - 15.5% on a reported basis and 11.5% - 13.5% revenue growth on an organic basis. The Company also expects EPS of $7.39 - $7.71, reflecting a targeted 50 - 100 basis points of comparable constant currency operating margin improvement, building on strong 2020 performance.

      "IDEXX had an exceptional finish to 2020, supported by continued robust global market trends in companion animal healthcare and outstanding execution by the IDEXX organization globally. Performance was strong across our major geographic markets, enabling us to deliver 12% organic growth overall and 31% EPS growth on a comparable constant currency basis for the full year, above our long-term goals. The IDEXX team stayed focused on serving our customers in an exceptional way through the COVID-19 pandemic. The team's high level of engagement and focus on execution enabled us to be well-positioned to benefit from a strong market recovery in pet healthcare. We are planning to drive continued strong growth in our companion animal business, as reflected in our initial financial 2021 outlook, leveraging our expanded global commercial capability and unique innovations, which support higher standards of healthcare for pets," said Jay Mazelsky, the Company's President and Chief Executive Officer.

      Companion Animal Diagnostics Trends Update

      Companion animal healthcare markets benefited from continued positive trends in the fourth quarter globally. U.S. veterinary practices experienced sustained strong clinical demand benefiting from high growth in both non-wellness and wellness clinical visits. In the U.S., same-store clinical visit growth reached 8% in the fourth quarter, including 7% growth in non-wellness visits and sustained 10% growth in wellness visits. Clinical visits continued to benefit from an increase in new clinical patient visits. Revenue growth at U.S. veterinary practices was 12% in the fourth quarter, driven by growth in service and diagnostics revenues, reflecting increased frequency and utilization of diagnostics. Additional U.S. companion animal practice weekly key metrics are available in the Q4 2020 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors.

      Global companion animal market trends have supported continued high demand for CAG diagnostic products and services. Global CAG Diagnostics recurring revenues sustained their growth at high levels through the fourth quarter with strength across regions. 

      Fourth Quarter Performance Highlights

      Companion Animal Group 

      The Companion Animal Group generated 19% reported and 17% organic revenue growth for the fourth quarter. CAG Diagnostics recurring revenue growth remained very strong at 23% reported and 21% organic. Growth was high across IDEXX's major modalities globally reflecting continued strong growth in clinical visits and expanded utilization of diagnostic products and services. Overall CAG revenue growth was constrained by a 10% organic decline in IDEXX VetLab instrument revenues, impacted by COVID-19 related restrictions on access to veterinary practices.

      • IDEXX VetLab® consumables generated 27% reported and 25% organic revenue growth, supported by benefits from diagnostics utilization growth, expansion of our premium instrument installed base, and moderate net price gains.
      • Reference laboratory diagnostic and consulting services generated 21% reported and 19% organic revenue growth, led by continued high organic growth in the U.S. and mid-to-high-teen growth in international markets. Reference lab gains were supported by high same-store volume growth, with strong gains across testing categories.
      • Rapid assay products generated revenue growth of 20% on a reported and organic basis, supported by continued gains in SNAP® 4Dx® Plus Tests, feline and specialty rapid assay test volumes, benefiting from strong overall market conditions including high demand for both wellness and non-wellness testing.

      Veterinary software, services and diagnostic imaging systems revenue growth increased 1% on a reported and organic basis, supported by double-digit growth in subscription-based service revenues and strong growth in new veterinary software system placements. Overall growth was moderated by declines in diagnostic imaging systems placements compared to strong prior year placement levels.

      Water

      Water achieved revenue growth of 1% on a reported basis and modest revenue growth on an organic basis, reflecting continued improvements in compliance testing volumes which were offset by COVID-19 pandemic-related pressures on non-compliance testing volumes.

      Livestock, Poultry and Dairy ("LPD")

      LPD revenue increased 16% on a reported basis and 13% on an organic basis. LPD results were supported by continued strength in core swine testing volumes and African Swine Fever diagnostic testing programs in Asia. These gains were moderated by lower herd health screening levels, compared to strong prior year results.

      Gross Profit and Operating Profit

      Gross profits increased 24%, and gross margins of 56.8% increased 210 basis points compared to prior year results on a reported basis and 270 basis points on a constant currency basis. Gross margin results reflected reference laboratory productivity gains on high revenue growth, favorable mix from strong consumable revenue and lower instrument revenue, as well as benefits from moderate price gains.

      Operating margin was 25.7% in the quarter, 660 basis points higher than the prior year period results on a reported basis and 460 basis points on a comparable constant currency basis, excluding the prior year negative impact of the CEO transition charges. Operating expenses increased 4% on a reported basis, and 10% on a comparable constant currency basis, excluding the CEO transition charges. Operating expense growth in the fourth quarter reflects higher employee incentive and healthcare costs, R&D investments, and global commercial capability enhancements.

      2021 Growth and Financial Performance Outlook

      The following table provides the company's initial estimates for annual key financial metrics in 2021:

      Amounts in millions except per share data and percentages 

      Growth and Financial Performance Outlook


      2021








      Revenue


      $3,065

      -

      $3,120


      Reported growth


      13%

      -

      15.5%


      Organic growth


      11.5%

      -

      13.5%


      CAG Diagnostics Recurring Revenue Growth






      Reported growth


      13.5%

      -

      16%


      Organic growth


      12%

      -

      14.5%


      Operating Margin


      27.3%

      -

      27.8%


      Operating margin expansion


      170

      -

      220 bps


      Comparable constant currency margin expansion


      50

      -

      100 bps


      EPS


      $7.39

      -

      $7.71


      Reported growth


      10%

      -

      14%


      Comparable constant currency growth


      15%

      -

      20%


      Other Key Metrics






      Net interest expense


      $30

      -

      $31


      Share-based compensation tax benefit


      $7.5

      -

      $9.5


      Share-based compensation tax rate benefit


      ~ 1 %


      Effective tax rate


      20%

      -

      21%


      Share-based compensation EPS impact


      $0.09

      -

      $0.11


      Change in average shares outstanding


      0%

      -

      (0.5)%


      Operating Cash Flow


      100% - 110% of net income


      Free Cash Flow


      80% - 90% of net income


      Capital Expenditures


      $120  - $140


      The following table outlines estimates of foreign currency exchange rate impacts, net of foreign currency hedging transactions, and foreign currency exchange rate assumptions reflected in the above financial performance outlook for 2021.

      Estimated Foreign Currency Exchange Rates and Impacts


      2021








      Revenue growth rate impact


      1.5%

      -

      2.0%


      CAG Diagnostics recurring revenue growth rate impact


      ~ 1.5%


      Operating margin growth impact


      ~ 10 bps


      EPS impact


      ~ $0.14


      EPS growth impact


      ~ 2.0%








      Foreign Currency Exchange Rate Assumptions






      In U.S. dollars






      euro


      $1.19


      British pound


      $1.34


      Canadian dollar


      $0.77


      Australian dollar


      $0.76


      Relative to the U.S. dollar






      Japanese yen


      ¥105.00


      Chinese renminbi


      ¥6.57


      Brazilian real


      R$5.36









      Conference Call and Webcast Information

      IDEXX Laboratories, Inc. will host a conference call today at 8:30 a.m. (Eastern) to discuss its fourth quarter and full year 2020 results and management's outlook. To participate in the conference call, dial 1-888-771-4371 or 1-847-585-4405 and reference access code 50070596. 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. (Eastern) on that day via the same link and will remain available for one year.

      About IDEXX Laboratories, Inc.

      IDEXX Laboratories, Inc. is a member of the S&P 500® Index and is a leader in pet healthcare innovation, offering diagnostic and software products and services that deliver solutions and insights to practicing veterinarians around the world. IDEXX products enhance the ability of veterinarians to provide advanced medical care, improve staff efficiency and build more economically successful practices. IDEXX is also a worldwide leader in providing diagnostic tests and information for livestock and poultry and tests for the quality and safety of water and milk and point-of-care and laboratory diagnostics for human medicine.  Headquartered in Maine, IDEXX employs more than 9,000 people and offers products to customers in over 175 countries. For more information about IDEXX, visit: www.idexx.com.

      Note Regarding Forward-Looking Statements 

      This earnings release contains statements about the Company's business prospects and estimates of the Company's financial results for future periods that are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are included above under "Fourth Quarter and Full Year Results", "2021 Growth and Financial Performance Outlook", and elsewhere and can be identified by the use of words such as "expects", "may", "anticipates", "intends", "would", "will", "plans", "believes", "estimates", "projected", "should", and similar words and expressions. Our forward-looking statements include statements relating to revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates; projected operating margins and expenses and capital expenditures; projected tax, tax rate and EPS benefits from share-based compensation arrangements; and projected effective tax rates, reduction of average shares outstanding and net interest expense. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings "Business," "Risk Factors," "Legal Proceedings," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk" in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 and in the corresponding sections of the Company's Quarterly Report on Form 10-Q for the quarters ended March 31, 2020, June 30, 2020 and September 30, 2020, 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 2020 results as follows:  increased gross profit growth by 0.6%, decreased gross margin growth by 60 basis points, increased operating expense growth by 0.5%, decreased operating profit margin growth by 20 basis points, and increased EPS growth by 1%. Estimated currency changes impacted full year 2020 results as follows: decreased operating profit margin growth by 20 basis points, and decreased EPS growth by 1%. 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, 2020 and refer to the Growth and Financial Performance Outlook section of this press release for estimated foreign currency exchange rate impacts on 2021 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 excludes the impact of changes in foreign currency exchange rates and revenue from business acquisitions. 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. 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, 2020.  See the constant currency note above for the impacts of estimated currency changes to fourth quarter and full year 2020, as well estimated full year 2021 organic revenue growth for the Company and CAG Diagnostics recurring revenue.  The percentage change in revenue resulting from acquisitions represents incremental revenues attributable to business acquisitions that have occurred since the beginning of the prior year period. Revenue from acquisitions is expected to have an immaterial impact on projected full year 2021 revenue growth and CAG Diagnostics recurring revenue growth.

      Comparable constant currency operating expense growth, operating profit growth, and operating margin gain (or growth) - Comparable constant currency operating expense growth, operating profit growth, and operating profit 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). Management believes that reporting comparable constant currency operating expense growth, operating profit growth, and 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 constant currency operating expense growth, operating profit growth, and operating margin gain (or growth)  should be considered in addition to, and not as replacements of or superior measures to, 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


      2020


      2019



      2020


      2019


      Operating Expenses (as reported)


      $

      224,407



      $

      215,518


      4

      %


      $

      876,516



      $

      812,703


      8

      %

      Adjustments











      CEO transition charges


      —



      (13,400)




      —



      (13,400)



      Expired royalty litigation matter


      —



      —




      (27,500)



      —



      Change from currency


      (1,111)



      —




      2,827



      —



      Comparable constant currency operating expense growth


      $

      223,296



      $

      202,118


      10

      %


      $

      851,843



      $

      799,303


      7

      %












      Income from operations (as reported)


      $

      185,095



      $

      115,631


      60

      %


      $

      694,524



      $

      552,846


      26

      %

      Operating margin


      25.7

      %


      19.1

      %

      660

      bps


      25.7

      %


      23.0

      %

      270

      bps

      Adjustments











      CEO transition charges


      —



      13,400




      —



      13,400



      Expired royalty litigation matter


      —



      —




      27,500



      —



      Change from currency


      (865)



      —




      7,097



      —



      Comparable constant currency income from operations growth


      $

      184,230



      $

      129,031


      43

      %


      $

      729,121



      $

      566,246


      29

      %

      Comparable constant currency operating margin expansion


      25.9

      %


      21.3

      %

      460

      bps


      27.0

      %


      23.5

      %

      340

      bps

      Amounts presented may not recalculate due to rounding.

      These impacts and those described in the constant currency note above reconcile reported operating expense growth, operating profit growth, and operating margin gain (including projected 2021 operating margin expansion) to comparable constant currency operating expense growth, operating profit growth, and operating margin gain for the Company.

      Comparable constant currency EPS growth -  Comparable constant currency EPS growth is a non-GAAP financial measure that excludes the impact of changes in foreign currency exchange rates, the tax benefits of share-based compensation activity under ASU 2016-09 and non-recurring or unusual items (if any). Management believes comparable constant currency 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.

      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



      2020


      2019



      2020


      2019


      Earnings per share (diluted)


      $

      2.01



      $

      1.04


      93

      %


      $

      6.71



      $

      4.89


      37

      %

      Adjustments











      Share-based compensation activity


      (0.13)



      (0.05)




      (0.45)



      (0.22)



      CEO transition charges


      —



      0.14




      —



      0.14



      Expired royalty litigation matter


      —



      —




      0.24



      —



      Swiss tax reform impact


      (0.25)



      —




      (0.25)



      —



      Change from currency


      (0.01)



      —




      0.06



      —



      Comparable constant currency EPS growth


      1.62



      1.13


      43

      %


      6.31



      4.81


      31

      %

      Amounts presented may not recalculate due to rounding.

      These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2021 reported EPS growth) to comparable constant currency 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. See the supplementary analysis of results below for our calculation of free cash flow for the years ended December 31, 2020 and 2019.  To estimate projected 2021 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately $120  - $140 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.  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, 2020.

      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. See the supplementary table below for reconciliation of this non-GAAP financial measure.

      Notes and Definitions

      CEO transition charges - Effective November 1, 2019, Jonathan W. Ayers, our former Chairman of the Board, President and Chief Executive Officer, stepped down as Chairman of our Board, ceased to be an employee of the Company and transitioned to the role of external Senior Advisor to the Company.  Mr. Ayers continues to serve as a member of our Board. Pursuant to a mutual separation agreement between the Company and Mr. Ayers, we recognized a charge to operating income of approximately $13.4 million in the fourth quarter of 2019, representing the cost of severance payments and an acceleration of the cost of his equity awards, which was offset by a reduction to our provision for income taxes of approximately $1.2 million, resulting in a total charge to net income of approximately $12.2 million, net of tax impacts.

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

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


      IDEXX Laboratories, Inc. and Subsidiaries





      Condensed Consolidated Statement of Operations





      Amounts in thousands except per share data (Unaudited)









      Three Months Ended


      Twelve Months Ended





      December 31,


      December 31,


      December 31,


      December 31,





      2020


      2019


      2020


      2019

      Revenue:


      Revenue


      $720,938



      $605,446



      $2,706,655



      $2,406,908


      Expenses and Income:


      Cost of revenue


      311,436



      274,297



      1,135,615



      1,041,359




      Gross profit


      409,502



      331,149



      1,571,040



      1,365,549




      Sales and marketing


      115,909



      105,694



      434,435



      418,193




      General and administrative


      69,721



      74,664



      300,832



      261,317




      Research and development


      38,777



      35,160



      141,249



      133,193




      Income from operations


      185,095



      115,631



      694,524



      552,846




      Interest expense, net


      (7,659)



      (7,125)



      (32,539)



      (30,628)




      Income before provision for income taxes


      177,436



      108,506



      661,985



      522,218




      Provision for income taxes


      2,478



      17,962



      79,854



      94,426


      Net Income:


      Net income


      174,958



      90,544



      582,131



      427,792




      Less: Noncontrolling interest in subsidiary's
      earnings


      168



      48



      355



      72




      Net income attributable to stockholders


      $174,790



      $90,496



      $581,776



      $427,720




      Earnings per share: Basic


      $2.04



      $1.05



      $6.82



      $4.97




      Earnings per share: Diluted


      $2.01



      $1.04



      $6.71



      $4.89




      Shares outstanding: Basic


      85,490



      85,848



      85,342



      86,115




      Shares outstanding: Diluted


      86,904



      87,212



      86,722



      87,542








      IDEXX Laboratories, Inc. and Subsidiaries






      Selected Operating Information (Unaudited)










      Three Months Ended


      Twelve Months Ended





      December 31,


      December 31,


      December 31,


      December 31,





      2020


      2019


      2020


      2019

      Operating Ratios


      Gross profit


      56.8

      %


      54.7

      %


      58.0

      %


      56.7

      %

      (as a percentage of revenue):


      Sales, marketing, general and administrative
      expense


      25.7

      %


      29.8

      %


      27.2

      %


      28.2

      %



      Research and development expense


      5.4

      %


      5.8

      %


      5.2

      %


      5.5

      %



      Income from operations1


      25.7

      %


      19.1

      %


      25.7

      %


      23.0

      %












      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





      2020


      Revenue


      2019


      Revenue

      Revenue:


      CAG


      $629,652





      $529,786






      Water


      33,088





      32,870






      LPD


      42,476





      36,655






      Other


      15,722





      6,135






      Total


      $720,938





      $605,446















      Gross Profit:


      CAG


      $351,079



      55.8

      %


      $283,525



      53.5

      %



      Water


      22,889



      69.2

      %


      23,549



      71.6

      %



      LPD


      25,283



      59.5

      %


      21,607



      58.9

      %



      Other


      10,251



      65.2

      %


      2,468



      40.2

      %



      Total


      $409,502



      56.8

      %


      $331,149



      54.7

      %












      Income from Operations:


      CAG


      $148,825



      23.6

      %


      $92,005



      17.4

      %



      Water


      15,484



      46.8

      %


      14,456



      44.0

      %



      LPD


      11,591



      27.3

      %


      7,028



      19.2

      %



      Other


      9,195



      58.5

      %


      2,142



      34.9

      %



      Total


      $185,095



      25.7

      %


      $115,631



      19.1

      %






      Twelve Months Ended


      Twelve Months Ended





      December 31,


      Percent of


      December 31,


      Percent of





      2020


      Revenue


      2019


      Revenue

      Revenue:


      CAG


      $2,385,765





      $2,119,183






      Water


      128,625





      132,850






      LPD


      145,845





      132,635






      Other


      46,420





      22,240






      Total


      $2,706,655





      $2,406,908















      Gross Profit:


      CAG


      $1,363,186



      57.1

      %


      $1,181,007



      55.7

      %



      Water


      90,380



      70.3

      %


      95,946



      72.2

      %



      LPD


      89,202



      61.2

      %


      78,504



      59.2

      %



      Other


      28,272



      60.9

      %


      10,092



      45.4

      %



      Total


      $1,571,040



      58.0

      %


      $1,365,549



      56.7

      %












      Income from Operations:


      CAG


      $574,887



      24.1

      %


      $462,605



      21.8

      %



      Water


      58,867



      45.8

      %


      61,923



      46.6

      %



      LPD


      40,008



      27.4

      %


      24,735



      18.6

      %



      Other


      20,762



      44.7

      %


      3,583



      16.1

      %



      Total


      $694,524



      25.7

      %


      $552,846



      23.0

      %

      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


      2020


      2019


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG


      $629,652



      $529,786



      $99,866



      18.9

      %


      1.8

      %


      —



      17.0

      %

      United States


      405,362



      347,563



      57,799



      16.6

      %


      —



      0.1

      %


      16.6

      %

      International


      224,290



      182,223



      42,067



      23.1

      %


      5.3

      %


      —



      17.8

      %

      Water


      $33,088



      $32,870



      $218



      0.7

      %


      0.2

      %


      —



      0.4

      %

      United States


      14,573



      14,516



      57



      0.4

      %


      —



      —



      0.4

      %

      International


      18,515



      18,354



      161



      0.9

      %


      0.4

      %


      —



      0.5

      %

      LPD


      $42,476



      $36,655



      $5,821



      15.9

      %


      3.2

      %


      —



      12.7

      %

      United States


      3,730



      4,009



      (279)



      (7.0)

      %


      —



      —



      (7.0)

      %

      International


      38,746



      32,646



      6,100



      18.7

      %


      3.7

      %


      —



      15.0

      %

      Other


      $15,722



      $6,135



      $9,587



      156.2

      %


      —



      —



      156.2

      %

      Total Company


      $720,938



      $605,446



      $115,492



      19.1

      %


      1.8

      %


      —



      17.2

      %

      United States


      433,607



      368,169



      65,438



      17.8

      %


      —



      0.1

      %


      17.7

      %

      International


      287,331



      237,277



      50,054



      21.1

      %


      4.6

      %


      —



      16.5

      %




      Three Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net CAG Revenue


      2020


      2019


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $548,244



      $446,133



      $102,111



      22.9

      %


      1.9

      %


      0.1

      %


      20.9

      %

      IDEXX VetLab consumables


      220,997



      173,714



      47,283



      27.2

      %


      2.4

      %


      —



      24.8

      %

      Rapid assay products


      60,337



      50,183



      10,154



      20.2

      %


      0.6

      %


      —



      19.6

      %

      Reference laboratory diagnostic
      and consulting services


      242,968



      201,028



      41,940



      20.9

      %


      1.8

      %


      0.1

      %


      18.9

      %

      CAG Diagnostics services and
      accessories


      23,942



      21,208



      2,734



      12.9

      %


      1.7

      %


      —



      11.2

      %

      CAG Diagnostics capital –
      instruments


      36,910



      39,802



      (2,892)



      (7.3)

      %


      2.5

      %


      —



      (9.7)

      %

      Veterinary software, services and
      diagnostic imaging systems


      44,498



      43,851



      647



      1.5

      %


      0.3

      %


      —



      1.2

      %

      Net CAG revenue


      $629,652



      $529,786



      $99,866



      18.9

      %


      1.8

      %


      —



      17.0

      %
















      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


      2020


      2019


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG


      $2,385,765



      $2,119,183



      $266,582



      12.6

      %


      0.2

      %


      0.5

      %


      11.9

      %

      United States


      1,593,855



      1,410,278



      183,577



      13.0

      %


      —



      0.8

      %


      12.2

      %

      International


      791,910



      708,905



      83,005



      11.7

      %


      0.5

      %


      —



      11.2

      %

      Water


      $128,625



      $132,850



      ($4,225)



      (3.2)

      %


      (1.6)

      %


      —



      (1.6)

      %

      United States


      62,083



      62,673



      (590)



      (0.9)

      %


      —



      —



      (0.9)

      %

      International


      66,542



      70,177



      (3,635)



      (5.2)

      %


      (3.0)

      %


      —



      (2.2)

      %

      LPD


      $145,845



      $132,635



      $13,210



      10.0

      %


      (1.1)

      %


      —



      11.0

      %

      United States


      14,533



      14,230



      303



      2.1

      %


      —



      —



      2.1

      %

      International


      131,312



      118,405



      12,907



      10.9

      %


      (1.2)

      %


      —



      12.1

      %

      Other


      $46,420



      $22,240



      $24,180



      108.7

      %


      —



      —



      108.7

      %

      Total Company


      $2,706,655



      $2,406,908



      $299,747



      12.5

      %


      —



      0.5

      %


      12.0

      %

      United States


      1,691,224



      1,495,516



      195,708



      13.1

      %


      —



      0.8

      %


      12.3

      %

      International


      1,015,431



      911,392



      104,039



      11.4

      %


      (0.1)

      %


      —



      11.5

      %




      Twelve Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net CAG Revenue


      2020


      2019


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $2,113,839



      $1,828,329



      $285,510



      15.6

      %


      0.1

      %


      0.6

      %


      14.8

      %

      IDEXX VetLab consumables


      824,376



      693,360



      131,016



      18.9

      %


      0.1

      %


      —



      18.8

      %

      Rapid assay products


      253,018



      232,149



      20,869



      9.0

      %


      (0.2)

      %


      —



      9.2

      %

      Reference laboratory diagnostic
      and consulting services


      946,268



      822,497



      123,771



      15.0

      %


      0.3

      %


      1.4

      %


      13.4

      %

      CAG Diagnostics services and
      accessories


      90,177



      80,323



      9,854



      12.3

      %


      —



      —



      12.3

      %

      CAG Diagnostics capital –
      instruments


      108,950



      132,685



      (23,735)



      (17.9)

      %


      0.4

      %


      —



      (18.2)

      %

      Veterinary software, services and
      diagnostic imaging systems


      162,976



      158,169



      4,807



      3.0

      %


      —



      —



      3.0

      %

      Net CAG revenue


      $2,385,765



      $2,119,183



      $266,582



      12.6

      %


      0.2

      %


      0.5

      %


      11.9

      %
















      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,





      2020


      2019

      Assets:


      Current Assets:







      Cash and cash equivalents


      $383,928



      $90,326




      Accounts receivable, net


      331,429



      269,312




      Inventories


      209,873



      195,019




      Other current assets


      137,508



      124,982




      Total current assets


      1,062,738



      679,639




      Property and equipment, net


      555,167



      533,845




      Other long-term assets, net


      676,656



      618,991




      Total assets


      $2,294,561



      $1,832,475


      Liabilities and Stockholders'







      Equity:


      Current Liabilities:







      Accounts payable


      $74,558



      $72,172




      Accrued liabilities


      415,648



      322,938




      Line of credit


      —



      288,765




      Current portion of long-term debt


      49,988



      —




      Deferred revenue


      42,567



      41,462




      Total current liabilities


      582,761



      725,337




      Long-term debt, net of current portion


      858,492



      698,910




      Other long-term liabilities, net


      220,513



      230,403




      Total long-term liabilities


      1,079,005



      929,313




      Total stockholders' equity


      632,088



      177,473




      Noncontrolling interest


      707



      352




      Total stockholders' equity


      632,795



      177,825




      Total liabilities and stockholders' equity


      $2,294,561



      $1,832,475


      IDEXX Laboratories, Inc. and Subsidiaries

      Select Balance Sheet Information (Unaudited)





      December 31,
      2020


      September 30,
      2020


      June 30,
      2020


      March 31,
      2020


      December 31,
      2019

      Selected Balance Sheet Information:


      Days sales
      outstanding1


      42.2



      41.5



      44.4



      41.5



      40.5




      Inventory turns2


      2.1



      1.9



      1.6



      1.9



      2.2















      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,





      2020


      2019

      Operating:


      Cash Flows from Operating Activities:







      Net income


      $582,131



      $427,792




      Non-cash charges


      97,693



      136,335




      Changes in assets and liabilities


      (31,761)



      (104,969)




      Net cash provided by operating activities


      648,063



      459,158


      Investing:


      Cash Flows from Investing Activities:







      Purchases of property and equipment


      (106,958)



      (154,969)




      Acquisitions of intangible assets


      (668)



      (255)




      Acquisitions of businesses and equity investment, net of cash acquired


      (1,750)



      (50,304)




      Net cash (used) provided by investing activities


      (109,376)



      (205,528)


      Financing:


      Cash Flows from Financing Activities:







      Repayments on revolving credit facilities, net


      (289,625)



      (110,275)




      Issuance of senior notes


      200,000



      100,000




      Debt issuance costs


      (5,025)



      (154)




      Payment of acquisition-related contingent considerations


      (1,676)



      (2,375)




      Repurchases of common stock


      (182,815)



      (301,658)




      Proceeds from exercises of stock options and employee stock purchase plans


      51,328



      36,106




      Shares withheld for statutory tax withholding on restricted stock


      (20,603)



      (8,053)




      Net cash used by financing activities


      (248,416)



      (286,409)




      Net effect of changes in exchange rates on cash


      3,331



      (689)




      Net change in cash and cash equivalents


      293,602



      (33,468)




      Cash and cash equivalents, beginning of period


      90,326



      123,794




      Cash and cash equivalents, end of period


      $383,928



      $90,326


      IDEXX Laboratories, Inc. and Subsidiaries

      Free Cash Flow

      Amounts in thousands except per share data (Unaudited)





      Twelve Months Ended





      December 31,


      December 31,





      2020


      2019

      Free Cash Flow:


      Net cash provided by operating activities


      $648,063



      $459,158




      Investing cash flows attributable to purchases of property and equipment


      (106,958)



      (154,969)




      Free cash flow1


      $541,105



      $304,189









      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, 2020



      Income from operations (as reported)

      $694,524




      After-tax income from operations1

      $610,745




      Denominator (dollar amounts in thousands)

      As of
      December 31, 2020


      As of
      December 31, 2019

      Total shareholders' equity

      $632,088



      $177,473


      Noncontrolling interest

      707



      352


      Line of credit

      —



      288,765


      Long-term debt, current portion

      49,988



      —


      Long-term debt, net of current portion

      858,492



      698,910


      Deferred income tax assets

      (31,549)



      (8,100)


      Deferred income tax liabilities

      11,707



      33,024


      Total invested capital

      $1,521,433



      $1,190,424


      Less cash and cash equivalents

      383,928



      90,326


      Total invested capital, excluding cash and investments

      $1,137,505



      $1,100,098


      Average invested capital, excluding cash and investments2

      $1,118,802




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

      55

      %







      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,



      2020


      2019


      2020


      2019

      Shares repurchased in the open market


      —



      532



      721



      1,215


      Shares acquired through employee surrender for statutory tax withholding


      27



      1



      58



      39


      Total shares repurchased


      27



      533



      779



      1,254











      Cost of shares repurchased in the open market


      $—



      $138,640



      $179,623



      $303,838


      Cost of shares for employee surrenders


      11,574



      205



      20,603



      8,054


      Total cost of shares


      $11,574



      $138,845



      $200,226



      $311,892











      Average cost per share – open market repurchases


      $—



      $260.47



      $249.20



      $249.84


      Average cost per share – employee surrenders


      $426.73



      $251.58



      $354.98



      $210.10


      Average cost per share – total


      $426.73



      $260.46



      $257.08



      $248.62


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

       

      SOURCE IDEXX Laboratories, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.