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 2022 Results

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

      News provided by

      IDEXX Laboratories, Inc.

      Feb 06, 2023, 06:30 ET

      Share this article

      Share this article


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

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

      Fourth Quarter and Full Year Results

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

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

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

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

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

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

      Companion Animal Diagnostics Trends Update

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

      Fourth Quarter Performance Highlights

      Companion Animal Group 

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

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

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

      Water

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

      Livestock, Poultry and Dairy ("LPD")

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

      Gross Profit and Operating Profit

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

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

      2023 Growth and Financial Performance Outlook

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

      Amounts in millions except per share data and percentages 

      Growth and Financial Performance Outlook


      2023








      Revenue


      $3,590

      -

      $3,690


      Reported growth


      6.5 %

      -

      9.5 %


      Organic growth


      7 %

      -

      10 %


      CAG Diagnostics Recurring Revenue Growth






      Reported growth


      8 %

      -

      10.5 %


      Organic growth


      8.5 %

      -

      11 %


      Operating Margin


      29.0 %

      -

      29.6 %


      Reported operating margin expansion


      230

      -

      290 bps


      Impact of foreign exchange


      (~ 50 bps)


      Comparable operating margin expansion


      280

      -

      340 bps


      Impact of 2022 discrete R&D investments


      ~ 230 bps


      EPS


      $9.27

      -

      $9.75


      Reported growth


      16 %

      -

      21 %


      Comparable growth


      19 %

      -

      26 %


      Impact of 2022 discrete R&D investments


      ~ 10%


      Other Key Metrics






      Net interest expense


      ~ $48


      Share-based compensation tax benefit


      ~ $8


      Share-based compensation tax rate benefit


      ~ 1 %


      Effective tax rate


      21.5 %

      -

      22 %


      Share-based compensation EPS impact


      ~ $0.10


      Reduction in average shares outstanding


      1 %

      -

      1.5 %


      Operating Cash Flow


      100% - 110% of net income


      Free Cash Flow


      80% - 90% of net income


      Capital Expenditures


      ~ $180 million


      The following table outlines estimates of foreign currency exchange rate impacts, net of foreign currency hedging transactions, and foreign currency exchange rate assumptions reflected in the above financial performance outlook for 2023.

      Estimated Foreign Currency Exchange Rates and Impacts


      2023








      Revenue growth rate impact


      (~ 0.5%)


      CAG Diagnostics recurring revenue growth rate impact


      (~ 0.5%)


      Operating margin growth impact


      (~ 50 bps)


      EPS impact


      (~ $0.23)


      EPS growth impact


      (~ 3.0%)








      Foreign Currency Exchange Rate Assumptions






      In U.S. dollars






      euro


      $1.06


      British pound


      $1.19


      Canadian dollar


      $0.73


      Australian dollar


      $0.68


      Relative to the U.S. dollar






      Japanese yen


      ¥135


      Chinese renminbi


      ¥6.88


      Brazilian real


      R$5.30


      Conference Call and Webcast Information

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

      About IDEXX Laboratories, Inc.

      IDEXX is a global leader in pet healthcare innovation. Our diagnostic and software products and services create clarity in the complex, constantly evolving world of veterinary medicine. We support longer, fuller lives for pets by delivering insights and solutions that help the veterinary community around the world make confident decisions—to advance medical care, improve efficiency, and build thriving practices. Our innovations also help ensure the safety of milk and water across the world and maintain the health and well-being of people and livestock. IDEXX Laboratories, Inc. is a member of the S&P 500® Index. Headquartered in Maine, IDEXX employs nearly 11,000 people and offers solutions and products to customers in more than 175 countries. For more information about IDEXX, visit www.idexx.com.

      Note Regarding Forward-Looking Statements 

      This earnings release and the statements to be made in the accompanying earnings conference call contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including forward-looking statements about the Company's business prospects and estimates of the Company's financial results for future periods. Forward-looking statements are included under "2023 Growth and Financial Performance Outlook" and elsewhere in this earnings release and can be identified by the use of words such as "expects", "may", "anticipates", "intends", "would", "will", "plans", "believes", "estimates", "projected", "should", and similar words and expressions. Our forward-looking statements include statements relating to our expectations regarding financial and business performance; revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates and interest rates; projected operating margins and expenses and capital expenditures; projected tax, tax rate and EPS benefits from share-based compensation arrangements; projected effective tax rates, reduction of average shares outstanding and net interest expense; and expectations for clinical visit growth in the U.S. and net price realization. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings "Business," "Risk Factors," "Legal Proceedings," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk" in the Company's Annual Report on Form 10-K for the year ended December 31, 2021 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022, and September 30, 2022, as well as those described from time to time in the Company's other filings with the U.S. Securities and Exchange Commission available at www.sec.gov. The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

      Statement Regarding Non-GAAP Financial Measures

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

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

      Growth and organic revenue growth - All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted. Organic revenue growth is a non-GAAP financial measure that represents the percentage change in revenue, as compared to the same period for the prior year, net of the impact of changes in foreign currency exchange rates, certain business acquisitions, and divestitures. Management believes that reporting organic revenue growth provides useful information to investors by facilitating easier comparisons of our revenue performance with prior and future periods and to the performance of our peers. Organic revenue growth should be considered in addition to, and not as a replacement of or a superior measure to, revenue growth reported in accordance with GAAP. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three and twelve months ended December 31, 2022. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. The percentage change in revenue resulting from acquisitions represents revenues during the current year period, limited to the initial 12 months from the date of the acquisition, that are directly attributable to business acquisitions. Revenue from acquisitions is not expected to have an impact on projected full year 2023 revenue growth and CAG Diagnostics recurring revenue growth. For a reconciliation of fourth quarter 2022 CAG Diagnostics recurring revenue organic growth to CAG Diagnostics recurring revenue growth reported in accordance with GAAP, see the supplementary analysis of results in the Company's earnings release dated February 2, 2022.

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

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



      Three Months Ended


      Year-over-Year


      Twelve Months Ended


      Year-over-Year



      December 31,


      December 31,


      Change


      December 31,


      December 31,


      Change

      Dollar amounts in thousands


      2022


      2021




      2022


      2021



      Gross Profit (as reported)


      $    484,927


      $    456,421


      6 %


      $ 2,004,338


      $ 1,889,432


      6 %

      Gross margin


      58.5 %


      57.0 %


      150 bps


      59.5 %


      58.8 %


      70 bps

      Less: comparability adjustments













      Change from currency


      (14,752)


      —




      (48,412)


      —



      Comparable gross profit growth


      $    499,679


      $    456,421


      10 %


      $ 2,052,750


      $ 1,889,432


      9 %

      Comparable gross margin and gross margin gain (or growth)


      58.1 %


      57.0 %


                 110 bps


      59.1 %


      58.8 %


      30 bps














      Operating expenses (as reported)


      $    258,400


      $    257,230


      — %


      $ 1,105,573


      $    957,404


      15 %

      Less: comparability adjustments













      Change from currency


      (8,277)


      —




      (23,549)


      —



      Comparable operating expense growth


      266,677


      257,230


      4 %


      1,129,122


      957,404


      18 %














      Income from operations (as reported)


      $    226,527


      $    199,191


      14 %


      $    898,765


      $    932,028


      (4) %

      Operating margin


      27.3 %


      24.9 %


                 240 bps


      26.7 %


      29.0 %


      -230 bps

      Less: comparability adjustments













      Change from currency


      (6,475)


      —




      (24,864)


      —



      Comparable operating profit growth


      $    233,002


      $    199,191


      17 %


      $    923,629


      $    932,028


      (1) %

      Comparable operating margin and operating margin gain (or growth)


      27.1 %


      24.9 %


               220 bps


      26.6 %


      29.0 %


      -240 bps

      Amounts presented may not recalculate due to rounding.

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

      These impacts described above reconcile reported gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain (including projected 2023 operating margin expansion) to comparable gross profit growth, comparable gross margin gain, comparable operating expense growth, comparable operating profit growth and comparable operating margin gain for the Company.

      Comparable EPS growth -  Comparable EPS growth is a non-GAAP financial measure that represents the percentage change in earnings per share (diluted) ("EPS") for a measurement period, as compared to the prior base period, net of the impact of changes in foreign currency exchange rates from the prior base period and excluding the tax benefits of share-based compensation activity under ASU 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, and non-recurring or unusual items (if any). Management believes comparable EPS growth is a more useful way to measure the Company's business performance than EPS growth because it enables better period-over-period comparisons of the fundamental financial results by excluding items that vary independent of performance and provides greater transparency to investors regarding a key metric used by management. Comparable EPS growth should be considered in addition to, and not as a replacement of or a superior measure to, EPS growth reported in accordance with GAAP. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts.

      The reconciliation of this non-GAAP financial measure is as follows:



      Three Months Ended


      Year-over-Year


      Twelve Months Ended


      Year-over-Year



      December 31,


      December 31,


      Growth


      December 31,


      December 31,


      Growth



      2022


      2021




      2022


      2021



      Earnings per share (diluted)


      $            2.05


      $            1.89


      8 %


      $            8.03


      $            8.60


      (7 %)

      Less: comparability adjustments













      Share-based compensation activity


      0.05


      0.08




      0.15


      0.38



      Change from currency


      (0.07)


      —




      (0.22)


      —



      Comparable EPS growth


      2.07


      1.81


      14 %


      8.10


      8.22


      (1 %)

      Amounts presented may not recalculate due to rounding.

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

      These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2023 reported EPS growth) to comparable EPS growth for the Company.

      Free cash flow - Free cash flow is a non-GAAP financial measure and means, with respect to a measurement period, the cash generated from operations during that period, reduced by the Company's investments in property and equipment. Management believes free cash flow is a useful measure because it indicates the cash the operations of the business are generating after appropriate reinvestment for recurring investments in property and equipment that are required to operate the business. Free cash flow should be considered in addition to, and not as a replacement of or a superior measure to, net cash provided by operating activities. See the supplementary analysis of results below for our calculation of free cash flow for the years ended December 31, 2022 and 2021. To estimate projected 2023 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of ~ $180 million. Free cash flow conversion, or the net income to free cash flow ratio, is a non-GAAP financial measure that is defined as free cash flow, with respect to a measurement period, divided by net income for the same period. To calculate the free cash flow conversion for the twelve months ended December 31, 2022, we have deducted purchases of property and equipment of approximately $149 million from net cash provided from operating activities of approximately $543 million, divided by net income of approximately $680 million.

      Debt to Adjusted EBITDA (Leverage Ratios) - Adjusted EBITDA, gross debt, and net debt are non-GAAP financial measures. Adjusted EBITDA is a non-GAAP financial measure of earnings before interest, taxes, depreciation, amortization, non-recurring transaction expenses incurred in connection with acquisitions, share-based compensation expense, and certain other non-cash losses and charges.  Management believes that reporting Adjusted EBITDA, gross debt and net debt in the Debt to Adjusted EBITDA ratios provides supplemental analysis to help investors further evaluate the Company's business performance and available borrowing capacity under the Company's credit facility. Adjusted EBITDA, gross debt, and net debt should be considered in addition to, and not as replacements of or superior measures to, net income or total debt reported in accordance with GAAP. For further information on how Adjusted EBITDA and the Debt to Adjusted EBITDA Ratios are calculated, see the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2022.

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

      IDEXX Laboratories, Inc. and Subsidiaries





      Condensed Consolidated Statement of Operations





      Amounts in thousands except per share data (Unaudited)









      Three Months Ended


      Twelve Months Ended





      December 31,


      December 31,


      December 31,


      December 31,





      2022


      2021


      2022


      2021

      Revenue:


      Revenue


      $828,568


      $801,090


      $3,367,324


      $3,215,360

      Expenses and Income:


      Cost of revenue


      343,641


      344,669


      1,362,986


      1,325,928



      Gross profit


      484,927


      456,421


      2,004,338


      1,889,432



      Sales and marketing


      131,935


      128,458


      524,505


      486,735



      General and administrative


      83,047


      83,466


      326,248


      309,660



      Research and development


      43,418


      45,306


      254,820


      161,009



      Income from operations


      226,527


      199,191


      898,765


      932,028



      Interest expense, net


      (13,312)


      (7,308)


      (38,793)


      (29,374)



      Income before provision for income taxes


      213,215


      191,883


      859,972


      902,654



      Provision for income taxes


      41,008


      29,112


      180,883


      157,810

      Net Income:


      Net income


      172,207


      162,771


      679,089


      744,844



      Less: Noncontrolling interest in subsidiary's
      earnings


      —


      —


      —


      (1)



      Net income attributable to stockholders


      $172,207


      $162,771


      $679,089


      $744,845



      Earnings per share: Basic


      $2.08


      $1.92


      $8.12


      $8.74



      Earnings per share: Diluted


      $2.05


      $1.89


      $8.03


      $8.60



      Shares outstanding: Basic


      82,934


      84,828


      83,623


      85,200



      Shares outstanding: Diluted


      83,815


      86,142


      84,600


      86,572

      IDEXX Laboratories, Inc. and Subsidiaries





      Selected Operating Information (Unaudited)









      Three Months Ended


      Twelve Months Ended





      December 31,


      December 31,


      December 31,


      December 31,





      2022


      2021


      2022


      2021

      Operating Ratios


      Gross profit


      58.5 %


      57.0 %


      59.5 %


      58.8 %

      (as a percentage of revenue):


      Sales, marketing, general and administrative
      expense


      25.9 %


      26.5 %


      25.3 %


      24.8 %



      Research and development expense


      5.2 %


      5.7 %


      7.6 %


      5.0 %



      Income from operations1


      27.3 %


      24.9 %


      26.7 %


      29.0 %












      1Amounts presented may not recalculate due to rounding.







      IDEXX Laboratories, Inc. and Subsidiaries

      Segment Information

      Amounts in thousands (Unaudited)












      Three Months Ended


      Three Months Ended





      December 31,


      Percent of


      December 31,


      Percent of





      2022


      Revenue


      2021


      Revenue

      Revenue:


      CAG


      $748,532




      $719,103





      Water


      39,314




      37,131





      LPD


      33,396




      33,967





      Other


      7,326




      10,889





      Total


      $828,568




      $801,090














      Gross Profit:


      CAG


      $434,890


      58.1 %


      $406,273


      56.5 %



      Water


      27,357


      69.6 %


      25,038


      67.4 %



      LPD


      18,996


      56.9 %


      18,309


      53.9 %



      Other


      3,684


      50.3 %


      6,801


      62.5 %



      Total


      $484,927


      58.5 %


      $456,421


      57.0 %












      Income from Operations:


      CAG


      $199,844


      26.7 %


      $174,130


      24.2 %



      Water


      18,021


      45.8 %


      15,845


      42.7 %



      LPD


      5,362


      16.1 %


      4,360


      12.8 %



      Other


      3,300


      45.0 %


      4,856


      44.6 %



      Total


      $226,527


      27.3 %


      $199,191


      24.9 %











      Twelve Months Ended


      Twelve Months Ended





      December 31,


      Percent of


      December 31,


      Percent of





      2022


      Revenue


      2021


      Revenue

      Revenue:


      CAG


      $3,058,793




      $2,889,960





      Water


      155,720




      146,505





      LPD


      122,607




      135,887





      Other


      30,204




      43,008





      Total


      $3,367,324




      $3,215,360














      Gross Profit:


      CAG


      $1,806,577


      59.1 %


      $1,683,804


      58.3 %



      Water


      109,859


      70.5 %


      100,944


      68.9 %



      LPD


      73,001


      59.5 %


      81,564


      60.0 %



      Other


      14,901


      49.3 %


      23,120


      53.8 %



      Total


      $2,004,338


      59.5 %


      $1,889,432


      58.8 %












      Income from Operations:


      CAG


      $800,949


      26.2 %


      $824,022


      28.5 %



      Water


      72,519


      46.6 %


      65,444


      44.7 %



      LPD


      19,809


      16.2 %


      28,636


      21.1 %



      Other


      5,488


      18.2 %


      13,926


      32.4 %



      Total


      $898,765


      26.7 %


      $932,028


      29.0 %

      IDEXX Laboratories, Inc. and Subsidiaries

      Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets

      Amounts in thousands (Unaudited)
















      Three Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net Revenue


      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG


      $748,532


      $719,103


      $29,429


      4.1 %


      (3.8 %)


      —


      7.9 %

      United States


      510,072


      466,322


      43,750


      9.4 %


      —


      —


      9.4 %

      International


      238,460


      252,781


      (14,321)


      (5.7 %)


      (10.5 %)


      —


      4.8 %

      Water


      $39,314


      $37,131


      $2,183


      5.9 %


      (5.4 %)


      1.7 %


      9.5 %

      United States


      18,571


      17,123


      1,448


      8.5 %


      —


      —


      8.5 %

      International


      20,743


      20,008


      735


      3.7 %


      (10.2 %)


      3.4 %


      10.5 %

      LPD


      $33,396


      $33,967


      ($571)


      (1.7 %)


      (7.8 %)


      —


      6.2 %

      United States


      4,579


      4,185


      394


      9.4 %


      —


      —


      9.4 %

      International


      28,817


      29,782


      (965)


      (3.2 %)


      (8.9 %)


      —


      5.7 %

      Other


      $7,326


      $10,889


      ($3,563)


      (32.7 %)


      (0.6 %)


      —


      (32.1 %)

      Total Company


      $828,568


      $801,090


      $27,478


      3.4 %


      (4.0 %)


      0.1 %


      7.3 %

      United States


      536,936


      493,464


      43,472


      8.8 %


      —


      —


      8.8 %

      International


      291,632


      307,626


      (15,994)


      (5.2 %)


      (10.1 %)


      0.2 %


      4.7 %





      Three Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net CAG Revenue


      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $642,748


      $617,624


      $25,124


      4.1 %


      (4.0 %)


      —


      8.0 %

      IDEXX VetLab consumables


      261,164


      251,623


      9,541


      3.8 %


      (5.0 %)


      —


      8.8 %

      Rapid assay products


      71,125


      66,380


      4,745


      7.1 %


      (2.2 %)


      —


      9.3 %

      Reference laboratory diagnostic
      and consulting services


      283,318


      271,899


      11,419


      4.2 %


      (3.4 %)


      —


      7.6 %

      CAG Diagnostics services and
      accessories


      27,141


      27,722


      (581)


      (2.1 %)


      (4.9 %)


      —


      2.8 %

      CAG Diagnostics capital –
      instruments


      38,926


      43,495


      (4,569)


      (10.5 %)


      (4.3 %)


      —


      (6.2 %)

      Veterinary software, services and
      diagnostic imaging systems


      66,858


      57,984


      8,874


      15.3 %


      (1.3 %)


      —


      16.6 %

      Net CAG revenue


      $748,532


      $719,103


      $29,429


      4.1 %


      (3.8 %)


      —


      7.9 %































      Three Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue



      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $642,748


      $617,624


      $25,124


      4.1 %


      (4.0 %)


      —


      8.0 %

      United States


      $432,467


      $396,383


      $36,084


      9.1 %


      —


      —


      9.1 %

      International


      $210,281


      $221,241


      ($10,960)


      (5.0 %)


      (10.8 %)


      —


      5.9 %


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

      IDEXX Laboratories, Inc. and Subsidiaries

      Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets

      Amounts in thousands (Unaudited)
















      Twelve Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net Revenue


      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG


      $3,058,793


      $2,889,960


      $168,833


      5.8 %


      (3.3 %)


      0.7 %


      8.4 %

      United States


      2,073,222


      1,881,887


      191,335


      10.2 %


      —


      0.9 %


      9.3 %

      International


      985,571


      1,008,073


      (22,502)


      (2.2 %)


      (9.2 %)


      0.3 %


      6.7 %

      Water


      $155,720


      $146,505


      $9,215


      6.3 %


      (4.0 %)


      0.5 %


      9.7 %

      United States


      76,875


      70,654


      6,221


      8.8 %


      —


      —


      8.8 %

      International


      78,845


      75,851


      2,994


      3.9 %


      (7.8 %)


      1.1 %


      10.6 %

      LPD


      $122,607


      $135,887


      ($13,280)


      (9.8 %)


      (5.8 %)


      —


      (4.0 %)

      United States


      16,633


      15,626


      1,007


      6.4 %


      —


      —


      6.4 %

      International


      105,974


      120,261


      (14,287)


      (11.9 %)


      (6.4 %)


      —


      (5.4 %)

      Other


      $30,204


      $43,008


      ($12,804)


      (29.8 %)


      0.2 %


      —


      (30.0 %)

      Total Company


      $3,367,324


      $3,215,360


      $151,964


      4.7 %


      (3.4 %)


      0.7 %


      7.4 %

      United States


      2,182,959


      1,995,683


      187,276


      9.4 %


      —


      0.8 %


      8.5 %

      International


      1,184,365


      1,219,677


      (35,312)


      (2.9 %)


      (8.7 %)


      0.3 %


      5.5 %





      Twelve Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue

      Net CAG Revenue


      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $2,660,280


      $2,534,562


      $125,718


      5.0 %


      (3.4 %)


      0.1 %


      8.2 %

      IDEXX VetLab consumables


      1,057,236


      1,006,781


      50,455


      5.0 %


      (4.3 %)


      —


      9.3 %

      Rapid assay products


      313,667


      296,852


      16,815


      5.7 %


      (1.7 %)


      —


      7.3 %

      Reference laboratory diagnostic
      and consulting services


      1,178,113


      1,123,656


      54,457


      4.8 %


      (2.9 %)


      0.3 %


      7.4 %

      CAG Diagnostics services and
      accessories


      111,264


      107,273


      3,991


      3.7 %


      (4.5 %)


      —


      8.2 %

      CAG Diagnostics capital –
      instruments


      147,326


      149,140


      (1,814)


      (1.2 %)


      (4.7 %)


      —


      3.5 %

      Veterinary software, services and
      diagnostic imaging systems


      251,187


      206,258


      44,929


      21.8 %


      (1.0 %)


      7.9 %


      14.9 %

      Net CAG revenue


      $3,058,793


      $2,889,960


      $168,833


      5.8 %


      (3.3 %)


      0.7 %


      8.4 %



















      Twelve Months Ended



















      Reported


      Percentage


      Percentage


      Organic



      December 31,


      December 31,


      Dollar


      Revenue


      Change from


      Change from


      Revenue



      2022


      2021


      Change


      Growth1


      Currency


      Acquisitions


      Growth1

      CAG Diagnostics recurring revenue:


      $2,660,280


      $2,534,562


      $125,718


      5.0 %


      (3.4 %)


      0.1 %


      8.2 %

      United States


      $1,784,403


      $1,635,596


      $148,807


      9.1 %


      —


      —


      9.1 %

      International


      $875,877


      $898,966


      ($23,089)


      (2.6 %)


      (9.3 %)


      0.4 %


      6.4 %


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

      IDEXX Laboratories, Inc. and Subsidiaries

      Condensed Consolidated Balance Sheet

      Amounts in thousands (Unaudited)





      December 31,


      December 31,





      2022


      2021

      Assets:


      Current Assets:







      Cash and cash equivalents


      $112,546


      $144,454



      Accounts receivable, net


      400,619


      368,348



      Inventories


      367,823


      269,030



      Other current assets


      220,489


      173,823



      Total current assets


      1,101,477


      955,655



      Property and equipment, net


      649,474


      587,667



      Other long-term assets, net


      995,814


      893,881



      Total assets


      $2,746,765


      $2,437,203

      Liabilities and Stockholders'







      Equity:


      Current Liabilities:







      Accounts payable


      $110,221


      $116,140



      Accrued liabilities


      433,662


      458,909



      Credit facility


      579,000


      73,500



      Current portion of long-term debt


      74,982


      74,996



      Deferred revenue


      37,938


      40,034



      Total current liabilities


      1,235,803


      763,579



      Long-term debt, net of current portion


      694,387


      775,205



      Other long-term liabilities, net


      207,838


      208,427



      Total long-term liabilities


      902,225


      983,632



      Total stockholders' equity


      608,737


      689,992



      Total liabilities and stockholders' equity


      $2,746,765


      $2,437,203

      IDEXX Laboratories, Inc. and Subsidiaries

      Selected Balance Sheet Information (Unaudited)





      December 31,
      2022


      September 30,
      2022


      June 30,
      2022


      March 31,
      2022


      December 31,
      2021

      Selected Balance Sheet Information:


      Days sales
      outstanding1


      43.4


      43.4


      43.2


      42.0


      42.4



      Inventory turns2


      1.3


      1.3


      1.5


      1.6


      2.0














      1Days sales outstanding represents the average of the accounts receivable balances at the beginning and end of each quarter divided by revenue for that
      quarter, the result of which is then multiplied by 91.25 days.

      2Inventory turns represent inventory-related cost of product revenue for the twelve months preceding each quarter-end divided by the average inventory
      balances at the beginning and end of each quarter.

      IDEXX Laboratories, Inc. and Subsidiaries

      Condensed Consolidated Statement of Cash Flows

      Amounts in thousands (Unaudited)





      Twelve Months Ended





      December 31,


      December 31,





      2022


      2021

      Operating:


      Cash Flows from Operating Activities:







      Net income


      $679,089


      $744,844



      Non-cash charges


      137,425


      148,225



      Changes in assets and liabilities


      (273,530)


      (137,523)



      Net cash provided by operating activities


      542,984


      755,546

      Investing:


      Cash Flows from Investing Activities:







      Purchases of property and equipment


      (148,838)


      (119,549)



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


      (46,512)


      (173,418)



      Net cash (used) provided by investing activities


      (195,350)


      (292,967)

      Financing:


      Cash Flows from Financing Activities:







      Repayments on credit facilities, net


      505,500


      73,500



      Payments of senior debt


      (75,000)


      (50,000)



      Debt issuance costs


      (435)


      (2,650)



      Purchase of minority interest


      —


      (990)



      Payment of acquisition-related contingent considerations


      (6,431)


      (1,500)



      Repurchases of common stock


      (819,711)


      (746,777)



      Proceeds from exercises of stock options and employee stock purchase plans


      35,747


      46,565



      Shares withheld for statutory tax withholding payments on restricted stock


      (10,606)


      (15,562)



      Net cash used by financing activities


      (370,936)


      (697,414)



      Net effect of changes in exchange rates on cash


      (8,606)


      (4,639)



      Net change in cash and cash equivalents


      (31,908)


      (239,474)



      Cash and cash equivalents, beginning of period


      144,454


      383,928



      Cash and cash equivalents, end of period


      $112,546


      $144,454

      IDEXX Laboratories, Inc. and Subsidiaries

      Free Cash Flow

      Amounts in thousands (Unaudited)





      Twelve Months Ended





      December 31,


      December 31,





      2022


      2021

      Free Cash Flow:


      Net cash provided by operating activities


      $542,984


      $755,546



      Investing cash flows attributable to purchases of property and equipment


      (148,838)


      (119,549)



      Free cash flow1


      $394,146


      $635,997








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

      IDEXX Laboratories, Inc. and Subsidiaries




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




      Amounts in thousands (Unaudited)




      Numerator (amounts in thousands)

      For the Year Ended

      December 31, 2022



      Income from operations (as reported)

      $898,765



      After-tax income from operations1

      $709,722



      Denominator (dollar amounts in thousands)

      As of

      December 31, 2022


      As of

      December 31, 2021

      Total shareholders' equity

      $608,737


      $689,992

      Credit facility

      579,000


      73,500

      Long-term debt, current portion

      74,982


      74,996

      Long-term debt, net of current portion

      694,387


      775,205

      Deferred income tax assets

      (55,215)


      (24,784)

      Deferred income tax liabilities

      8,150


      8,935

      Total invested capital

      $1,910,041


      $1,597,844

      Less cash and cash equivalents

      112,546


      144,454

      Total invested capital, excluding cash and investments

      $1,797,495


      $1,453,390

      Average invested capital, excluding cash and investments2

      $1,625,443



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

      44 %







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

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

      IDEXX Laboratories, Inc. and Subsidiaries





      Common Stock Repurchases





      Amounts in thousands except per share data (Unaudited)







      Three Months Ended


      Twelve Months Ended



      December 31,


      December 31,


      December 31,


      December 31,



      2022


      2021


      2022


      2021

      Shares repurchased in the open market


      199


      391


      1,963


      1,283

      Shares acquired through employee surrender for statutory tax withholding


      —


      —


      21


      29

      Total shares repurchased


      199


      391


      1,984


      1,312










      Cost of shares repurchased in the open market


      $68,281


      $244,608


      $810,942


      $755,545

      Cost of shares for employee surrenders


      54


      61


      10,606


      15,562

      Total cost of shares


      $68,335


      $244,669


      $821,548


      $771,107










      Average cost per share – open market repurchases


      $342.35


      $626.25


      $413.12


      $588.58

      Average cost per share – employee surrenders


      $439.17


      $600.02


      $501.89


      $548.08

      Average cost per share – total


      $342.41


      $626.25


      $414.06


      $587.70

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

      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.