PR Newswire | Jul 31, 2020 06:31AM EDT

07/31 05:30 CDT

IDEXX Laboratories Announces Second Quarter Results WESTBROOK, Maine, July 31, 2020

WESTBROOK, Maine, July 31, 2020 /PRNewswire/ --

* Reports revenue growth of 3% on a reported basis and 4% on an organic basis driven by Companion Animal Group Diagnostics recurring revenue growth of 7% reported and organic * Revenue results supported by global "V-shaped" recovery in the pet healthcare market * Delivers EPS of $1.72, representing 20% growth on a reported basis and 23% on a comparable constant currency basis, reflecting solid revenue gains and benefits from proactive cost controls

IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in veterinary diagnostics, veterinary practice software and water microbiology testing, today announced second quarter results, as well as business and market condition updates related to the 2019 novel coronavirus (COVID-19) pandemic.

Second Quarter Results

The Company reports revenues of $638 million for the second quarter of 2020, an increase of 3% on a reported and 4% on an organic basis. Second quarter results were driven by Companion Animal Group ("CAG") Diagnostics recurring revenue growth of 7% reported and organic, supported by high single-digit organic gains in both U.S. and International markets. Overall growth in the second quarter benefited by approximately 1% from revenues associated with OPTI Medical Systems COVID-19 human PCR testing. Second quarter results were moderated by declines in new CAG instrument placement levels and Water business revenues, including pressures in non-compliance water testing, impacted by factors related to the COVID-19 pandemic.

Earnings per diluted share ("EPS") was $1.72 for the second quarter, reflecting benefits from strong CAG Diagnostics recurring revenue growth and lower operating expenses, reflecting proactive cost control efforts, which supported 380 basis points of operating margin improvement on a reported basis compared to prior-year levels and 410 basis points of improvement on a constant currency basis.

"We are very pleased to report excellent second quarter financial results, supported by a sharp, global recovery in our CAG business and outstanding efforts by the IDEXX team to sustain high levels of service to our customers through the COVID-19 pandemic. These results confirm the health and resilience of the global companion animal healthcare market, supported by the continued deepening of the pet-owner bond," said Jay Mazelsky, the Company's President and Chief Executive Officer. "We are encouraged by recent market trends and confident in our ability to effectively manage through the near-term challenges presented by the COVID-19 pandemic, as we continue to execute our strategy to advance the standard of care for companion animal healthcare globally."

COVID-19 Pandemic Update

The primary impacts of the COVID-19 pandemic have been seen in IDEXX's CAG business. While veterinary care is widely recognized as an "essential" service, stay-at-home policies deployed to combat the spread of COVID-19 constrained visits to veterinary practices significantly in late March through early April, pressuring diagnostic testing volumes. Restrictions on sales professionals' access to veterinary clinics also contributed to deferrals on new CAG instrument placements.

As stay-at-home policies were relaxed, there was significant improvement in clinical visit activity which accelerated through the second quarter. Weekly U.S. companion animal practice data, available in the Q2 2020 Earnings Snapshot accessible on the IDEXX website, www.idexx.com/investors, show improvement in same store clinical visit trends since mid-April. Same store clinical visit growth was 7% in June, supported by high growth in wellness visits. Solid same store clinical visit gains have continued in July, reflected in 6% same store clinical visit growth for the three-week period ended July 17.

Companion animal market improvement trends globally have supported a strong recovery in demand for CAG diagnostic products and services. Global CAG Diagnostics recurring revenues which declined ~16% in April, increased ~8% in May and grew ~30% in June, in part supported by pent-up demand for diagnostic testing.

While these trends are encouraging, potential effects related to ongoing COVID-19 case management efforts are challenging to predict and may pressure future revenues should enhanced social distancing policies and higher infection rates impact veterinary clinic operations in certain regions.

In addition to impacts on IDEXX's CAG business, the Company has also seen pressure on Water testing volumes. There was some disruption to compliance Water testing early in the second quarter related to business lockdown effects, as well as beach and pool closures. In addition, approximately 20% of our Water revenues are related to non-compliance testing, which has seen declines related to reduced overall business activity and prioritization of laboratory spending. We anticipate that near-to-moderate-term demand for non-compliance testing will continue to be impacted by pandemic and related economic pressures.

In managing IDEXX businesses, the Company continues to provide high levels of service delivery and product support for customers during this time and maintains high health and safety standards to protect its employees and ensure business continuity. In an effort to continue to protect the health and safety of our workforce and their families and communities, the majority of IDEXX employees continue to work remotely and travel remains highly restricted. In this context, the Company has introduced new employee benefits to support remote workers. Given improved market and business trends, the Company has discontinued temporary reductions in employee salaries and benefits and Board of Directors compensation.

Due to the continued uncertainty around the scope and duration of the pandemic and the timing of a global recovery, the Company is unable, at this time, to reliably estimate the future impact on business operations and financial results.

Second Quarter Performance Highlights

Companion Animal Group

The Companion Animal Group generated 3% reported and 4% organic revenue growth for the quarter, supported by CAG Diagnostics recurring revenue growth of 7% on a reported and organic basis. Growth across IDEXX's major modalities improved through the second quarter, reflecting the broader market recovery for clinical visits and related diagnostic products and services. Overall CAG revenue growth was constrained by new instrument placement declines, resulting from continued restrictions on access to some veterinary practices and deferral of purchasing decisions. Despite these impacts, IDEXX's premium instrument installed base expanded 14% compared to the prior year, supported by high customer retention levels.

* IDEXX VetLab(r) consumables generated 12% reported and 13% organic revenue growth, supported by ongoing expansion of our global premium instrument installed base, continued strong customer retention, increases in testing utilization and moderate net price gains. * Reference laboratory diagnostic and consulting services generated 7% reported and 6% organic revenue growth, supported by volume gains with existing customers, moderate net price realization and benefits from net new customer additions. * Rapid assay products revenues declined 6% on a reported basis and 5% on an organic basis, impacted primarily by early quarter volume pressure related to the COVID-19 pandemic, as well as unfavorable revenue impacts related to promotional program timing.

Veterinary software, services and diagnostic imaging systems revenue declined 4% on a reported and 3% on an organic basis, supported by double-digit growth in subscription-based service revenues, moderated by declines in new veterinary software and diagnostic imaging systems placements.

Water

Water revenues declined 19% on a reported basis and 16% on an organic basis for the quarter, including reductions in non-compliance testing volumes due to restrictions in business operations and closures related to the COVID-19 pandemic, and the unfavorable impact from the reversal of accelerated customer stocking orders related to the COVID-19 pandemic in the first quarter of approximately $2 million which reduced revenue growth by 7%.

Livestock, Poultry and Dairy ("LPD")

LPD revenues declined 3% on a reported basis and increased by 2% on an organic basis for the second quarter, including the unfavorable impact from the reversal of accelerated customer stocking orders related to the COVID-19 pandemic in the first quarter of approximately $2.5 million which reduced revenue growth by 8%. LPD results were supported by improvements in core swine testing volumes, continued benefits from new African Swine Fever diagnostic testing programs in Asia, and growth in poultry testing. These gains were constrained by lower herd health screening levels, compared to strong prior-year results.

Gross Profit and Operating Profit

Gross profits increased 6% on a reported basis and 8% on a constant currency basis. Gross margin of 59.5% increased 180 basis points compared to prior-year period results on a reported basis and 210 basis points on a constant currency basis. Gross margin results reflected favorable mix from strong consumable revenue and lower instrument revenue, reference laboratory cost controls and productivity improvement, as well as net benefits from moderate price gains.

Operating margin was 30.3% in the quarter, 380 basis points higher than the prior-year period results on a reported basis and 410 basis points higher on a constant currency basis, supported by operating expense leverage on stronger than expected revenue growth. Operating expenses declined 4% on a reported and 2% on a constant currency basis, driven by disciplined cost management to mitigate potential impacts from the COVID-19 pandemic and lower health benefit costs from delayed employee healthcare visits. Operating expenses included an estimated $13 million in benefit from temporary salary and employee benefit reductions that have now been discontinued. The Company plans to advance prioritized investments in support of its growth strategy in the second half of 2020, while maintaining a prudent approach to overall cost management.

2020 Financial Outlook

The Company is maintaining suspension of full-year 2020 guidance due to the unpredictability of potential future impacts from the COVID-19 pandemic.

Conference Call and Webcast Information

IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (EDT) to discuss its second quarter 2020 results and management's outlook. To participate in the conference call, dial 1-888- 771-4371 or 1-847-585-4405 and reference confirmation number 49844277. Individuals can access a live webcast of the conference call through a link on the IDEXX website, www.idexx.com/investors. An archived edition of the webcast will be available after 1:00 p.m. (EDT) on that day via the same link and will remain available for one year.

2020 Virtual Investor Day

IDEXX Laboratories, Inc. will host its 2020 virtual Investor Day on Thursday, August 13, 2020 from 10:00 am to 12:00 pm (EDT). A live audio webcast and accompanying slide presentations will be available at www.idexx.com/investors. An archived webcast replay of the event will be available approximately one hour following the event at www.idexx.com/investors.

About IDEXX Laboratories, Inc.

IDEXX Laboratories, Inc. is a member of the S&P 500(r) Index and is a leader in pet healthcare innovation, serving practicing veterinarians around the world with a broad range of diagnostic and information technology-based products and services. IDEXX products enhance the ability of veterinarians to provide advanced medical care, improve staff efficiency and build more economically successful practices. IDEXX is also a worldwide leader in providing diagnostic tests and information for livestock and poultry and tests for the quality and safety of water and milk 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 "Second Quarter Results," "COVID-19 Pandemic Update" and "Gross Profit and Operating Profit" 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, among other things, the impact of the COVID-19 pandemic and the Company's planned future investments and cost-management approach. 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 adverse impact, and the duration, of the effects of the ongoing COVID-19 pandemic on our business, results of operations, liquidity, financial condition and stock price, as well as the other 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 Reports on Form 10-Q for the quarters ended March 31, 2020 and June 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 second quarter 2020 results as follows: decreased gross profit growth by approximately 2%, decreased gross profit margin growth by 30 basis points, decreased operating expense growth by 2%, decreased operating profit growth by 2%, decreased operating profit margin growth by 30 basis points, and decreased EPS growth by 3%. Estimated currency changes also decreased first half 2020 EPS growth by 3%. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior-year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three months ended June 30, 2020.

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 certain business acquisitions. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three and six months ended June 30, 2020. 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. We exclude only acquisitions that are considered to be a business from organic revenue growth. For more detail on what acquisitions we consider to be a business in computing organic growth, please see Management's Discussion and Analysis of Financial Conditions and Results of Operations, Non-GAAP Financial Measures, contained in the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2020.

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 and 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. Share-based compensation tax benefits increased second quarter 2020 EPS by $0.06 per share, first half 2020 EPS by $0.13 per share, second quarter 2019 EPS by $0.06 per share, and first half 2019 EPS by $0.12 per share. These impacts and those described in the constant currency note above reconcile reported EPS growth to comparable constant currency EPS growth for the second quarter and first half of 2020.

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 six months ended June 30, 2020 and 2019.

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 June 30, 2020.

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

IDEXX Laboratories, Inc. and Subsidiaries

Condensed Consolidated Statement of Operations

Amounts in thousands except per share data (Unaudited)

Three Months Ended Six Months Ended

June 30, June 30, June 30, June 30,

2020 2019 2020 2019

Revenue: Revenue $637,592 $620,103 $1,263,928 $1,196,159

Expenses Cost of and revenue 258,250 262,250 524,996 506,709 Income:

Gross profit 379,342 357,853 738,932 689,450

Sales and 94,181 101,364 210,324 207,948 marketing

General and 60,268 59,955 126,080 120,316 administrative

Research and 31,645 32,259 64,955 63,773 development

Income from 193,248 164,275 337,573 297,413 operations

Interest (9,426) (8,153) (16,978) (16,499) expense, net

Income before provision for 183,822 156,122 320,595 280,914 income taxes

Provision for 34,826 30,421 59,743 52,504 income taxes

Net Net income 148,996 125,701 260,852 228,410 Income:

Less: Noncontrolling interest in 56 (5) 85 23 subsidiary's earnings

Net income attributable $148,940 $125,706 $260,767 $228,387 to stockholders

Earnings per $1.75 $1.46 $3.06 $2.65 share: Basic

Earnings per $1.72 $1.43 $3.01 $2.61 share: Diluted

Shares outstanding: 85,134 86,215 85,282 86,210 Basic

Shares outstanding: 86,402 87,615 86,568 87,594 Diluted



IDEXX Laboratories, Inc. and Subsidiaries

Selected Operating Information (Unaudited)

Three Months Ended Six Months Ended

June 30, June 30, June 30, June 30, 2020 2019 2020 2019

Operating Gross profit 59.5 %57.7 %58.5 %57.6 %Ratios

(as a Sales, percentagemarketing, of general and 24.2 %26.0 %26.6 %27.4 %revenue): administrative expense

Research and development 5.0 %5.2 %5.1 %5.3 % expense

Income from 30.3 %26.5 %26.7 %24.9 % operations^1



^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

June 30, Percent June 30, Percent of 2020 of 2019 Revenue Revenue

Revenue: CAG $566,100 $547,349

Water28,116 34,764

LPD 32,244 33,104

Other11,132 4,886

Total$637,592 $620,103



Gross Profit^1: CAG $334,467 59.1 %$311,295 56.9 %

Water19,678 70.0 %24,861 71.5 %

LPD 18,839 58.4 %19,679 59.4 %

Other6,358 57.1 %2,018 41.3 %

Total$379,342 59.5 %$357,853 57.7 %



Income from CAG $167,969 29.7 %$141,190 25.8 % Operations^1:

Water12,258 43.6 %16,722 48.1 %

LPD 8,249 25.6 %6,568 19.8 %

Other4,772 42.9 %(205) (4.2) %

Total$193,248 30.3 %$164,275 26.5 %



Six Months Ended Six Months Ended

June 30, Percent June 30, Percent of 2020 of 2019 Revenue Revenue

Revenue: CAG $1,118,096 $1,056,267

Water62,265 65,074

LPD 66,398 64,610

Other17,169 10,208

Total$1,263,928 $1,196,159



Gross Profit^1: CAG $643,810 57.6 %$598,965 56.7 %

Water44,427 71.4 %47,008 72.2 %

LPD 41,151 62.0 %38,728 59.9 %

Other9,544 55.6 %4,749 46.5 %

Total$738,932 58.5 %$689,450 57.6 %



Income from CAG $286,628 25.6 %$252,909 23.9 % Operations^1:

Water28,140 45.2 %30,537 46.9 %

LPD 17,912 27.0 %12,857 19.9 %

Other4,893 28.5 %1,110 10.9 %

Total$337,573 26.7 %$297,413 24.9 %



^1 Effective January 1, 2020, we modified our management reporting to the Chief Operating Decision Maker to provide a more comprehensive view of the performance of our operating segments by including costs that were previouslynot allocated to our segments. Prior to January 1, 2020, certain costs were not allocated to our operating segments and were instead reported under the caption "Unallocated Amounts". These costs included costs primarily consisting of our R&D function, regional or country expenses and unusual items. Corporate support function costs (such as information technology, facilities, human resources, finance and legal), health benefits and incentive compensation were charged to our business segments at pre-determined budgeted amounts or rates. Beginning January 1, 2020, the segments will reflect these actual costs allocated to the segment based on various allocation methods, including revenue and headcount. Foreign exchangelosses on settlements of foreign currency denominated transactions are not allocated to our operating segments and are instead reported under our Other reporting segment.

IDEXX Laboratories, Inc. and Subsidiaries

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

Amounts in thousands (Unaudited)

Three Months Ended



June 30, June 30, Dollar ReportedPercentage Percentage Organic 2020 2019 Change Revenue Change Change from Revenue Net Revenue Growth^1from Currency AcquisitionsGrowth^1

CAG $566,100$547,349$18,751 3.4 %(1.0) % 0.7 % 3.8 %

United States387,113 367,031 20,082 5.5 %- 1.0 % 4.5 %

International178,987 180,318 (1,331) (0.7) %(3.1) % - 2.3 %

Water 28,116 34,764 (6,648) (19.1)%(3.0) % - (16.2)%

United States13,935 16,759 (2,824) (16.8)%- - (16.8)%

International14,181 18,005 (3,824) (21.2)%(5.8) % - (15.5)%

LPD 32,244 33,104 (860) (2.6) %(4.3) % - 1.7 %

United States3,242 3,309 (67) (2.0) %- - (2.0) %

International29,002 29,795 (793) (2.6) %(4.8) % - 2.2 %

Other 11,132 4,886 6,246 127.8 %- - 127.8 %

Total Company$637,592$620,103$17,489 2.8 %(1.3) % 0.6 % 3.6 %

United States405,998 388,875 17,123 4.4 %- 0.9 % 3.5 %

International231,594 231,228 366 0.2 %(3.6) % - 3.8 %



Three Months Ended



ReportedPercentage Percentage Organic June 30, June 30, Dollar Revenue Change Change from Revenue Net CAG 2020 2019 Change Growth^1from Currency AcquisitionsGrowth^1Revenue

CAG Diagnostics $510,254$477,431$32,823 6.9 %(1.1) % 0.8 % 7.2 %recurring revenue:

IDEXX VetLab 196,061 175,159 20,902 11.9 %(1.6) % - 13.5 %consumables

Rapid assay 64,658 68,605 (3,947) (5.8) %(0.6) % - (5.1) %products

Reference laboratory diagnostic 228,816 213,892 14,924 7.0 %(0.8) % 1.7 % 6.1 %and consulting services

CAG Diagnostics 20,719 19,775 944 4.8 %(1.3) % - 6.1 %services and accessories

CAG Diagnostics 18,871 31,526 (12,655)(40.1)%(1.0) % - (39.1)%capital - instruments

Veterinary software, services and 36,975 38,392 (1,417) (3.7) %(0.3) % - (3.4) %diagnostic imaging systems

Net CAG $566,100$547,349$18,751 3.4 %(1.0) % 0.7 % 3.8 %revenue



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

IDEXX Laboratories, Inc. and Subsidiaries

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

Amounts in thousands (Unaudited)

Six Months Ended



June 30, June 30, Dollar ReportedPercentage Percentage Organic 2020 2019 Change Revenue Change fromChange from Revenue Net Revenue Growth^1Currency AcquisitionsGrowth^1

CAG $1,118,096$1,056,267$61,829 5.9 %(1.0) %0.7 % 6.1 %

United States760,388 704,905 55,483 7.9 %- 1.1 % 6.8 %

International357,708 351,362 6,346 1.8 %(2.9) %- 4.7 %

Water 62,265 65,074 (2,809) (4.3) %(3.0) %- (1.4) %

United States30,876 31,363 (487) (1.6) %- - (1.6) %

International31,389 33,711 (2,322) (6.9) %(5.7) %- (1.2) %

LPD 66,398 64,610 1,788 2.8 %(4.0) %- 6.8 %

United States7,019 6,572 447 6.8 %- - 6.8 %

International59,379 58,038 1,341 2.3 %(4.4) %- 6.8 %

Other 17,169 10,208 6,961 68.2 %- - 68.2 %

Total Company$1,263,928$1,196,159$67,769 5.7 %(1.2) %0.6 % 6.3 %

United States802,781 747,163 55,618 7.4 %- 1.0 % 6.4 %

International461,147 448,996 12,151 2.7 %(3.3) %- 6.0 %



Six Months Ended



ReportedPercentage Percentage Organic June 30, June 30, Dollar Revenue Change fromChange from Revenue Net CAG 2020 2019 Change Growth^1Currency AcquisitionsGrowth^1Revenue

CAG Diagnostics $998,179 $921,222 $76,957 8.4 %(1.0) %0.8 % 8.5 %recurring revenue:

IDEXX VetLab 384,774 342,370 42,404 12.4 %(1.4) %- 13.8 %consumables

Rapid assay 122,088 123,036 (948) (0.8) %(0.6) %- (0.2) %products

Reference laboratory diagnostic 449,077 416,550 32,527 7.8 %(0.8) %1.8 % 6.8 %and consulting services

CAG Diagnostics 42,240 39,266 2,974 7.6 %(1.4) %- 9.0 %services and accessories

CAG Diagnostics 42,704 60,275 (17,571)(29.2)%(1.1) %- (28.0)%capital - instruments

Veterinary software, services and 77,213 74,770 2,443 3.3 %(0.3) %- 3.5 %diagnostic imaging systems

Net CAG $1,118,096$1,056,267$61,829 5.9 %(1.0) %0.7 % 6.1 %revenue

-

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

IDEXX Laboratories, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

Amounts in thousands (Unaudited)

June 30, December 31,2020 2019

Assets: Current Assets:

Cash and cash equivalents $105,293 $90,326

Accounts receivable, net 320,320 269,312

Inventories 229,377 195,019

Other current assets 124,622 124,982

Total current assets 779,612 679,639

Property and equipment, net 550,895 533,845

Other long-term assets, net 630,206 618,991

Total assets $1,960,713$1,832,475

Liabilities and Stockholders'

Equity: Current Liabilities:

Accounts payable $73,903 $72,172

Accrued liabilities 308,768 322,938

Line of credit 121,596 288,765

Deferred revenue 36,317 41,462

Total current liabilities 540,584 725,337

Long-term debt 899,562 698,910

Other long-term liabilities,247,167 230,403 net

Total long-term liabilities 1,146,729 929,313

Total stockholders' equity 272,963 177,473

Noncontrolling interest 437 352

Total stockholders' equity 273,400 177,825

Total liabilities and $1,960,713$1,832,475 stockholders' equity

IDEXX Laboratories, Inc. and Subsidiaries

Select Balance Sheet Information (Unaudited)

June 30,March 31,December 31,September 30,June 30, 2020 2020 2019 2019 2019

Selected Days sales Balance outstanding^44.4 41.5 40.5 41.8 41.7 Sheet 1 Information:

Inventory 1.6 1.9 2.2 2.0 2.1 turns^2



^1Days sales outstanding represents the average of the accounts receivable balances at the beginning and end of each quarter divided byrevenue 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 averageinventory balances at the beginning and end of each quarter.

IDEXX Laboratories, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

Amounts in thousands (Unaudited)

Six Months Ended

June 30, June 30, 2020 2019

Operating:Cash Flows from Operating Activities:

Net income $260,852 $228,410

Non-cash charges 70,576 60,381

Changes in assets and liabilities (95,415) (117,311)

Net cash provided by operating activities236,013 171,480

Investing:Cash Flows from Investing Activities:

Purchases of property and equipment (73,558) (71,987)

Acquisition of intangible assets and (668) (304) business

Net cash used by investing activities (74,226) (72,291)

Financing:Cash Flows from Financing Activities:

Repayments on revolving credit (167,692)(147,519) facilities, net

Issuance of senior notes 200,000 100,000

Debt issuance costs (4,988) (142)

Payment of acquisition-related contingent(1,080) (1,695) consideration

Repurchases of common stock (182,815)(74,994)

Proceeds from exercises of stock options 20,613 19,653 and employee stock purchase plans

Shares withheld for statutory tax (8,668) (7,572) withholding on restricted stock

Net cash used by financing activities (144,630)(112,269)

Net effect of changes in exchange rates (2,190) 131 on cash

Net increase (decrease) in cash and cash 14,967 (12,949) equivalents

Cash and cash equivalents, beginning of 90,326 123,794 period

Cash and cash equivalents, end of period $105,293 $110,845

IDEXX Laboratories, Inc. and Subsidiaries

Free Cash Flow

Amounts in thousands except per share data (Unaudited)

Six Months Ended

June 30, June 30, 2020 2019

Free CashNet cash provided by operating activities $236,013$171,480Flow:

Investing cash flows attributable to (73,558)(71,987) purchases of property and equipment

Free cash flow^1 $162,455$99,493



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

IDEXX Laboratories, Inc. and Subsidiaries

Common Stock Repurchases

Amounts in thousands except per share data (Unaudited)

Three Months EndedSix Months Ended

June 30,June 30,June 30, June 30,2020 2019 2020 2019

Shares repurchased in the open market - 86 721 353

Shares acquired through employee surrender for - 1 30 37 statutory tax withholding

Total shares repurchased - 87 751 390



Cost of shares repurchased in the open market $- $20,285$179,623$74,147

Cost of shares for employee surrenders 65 169 8,669 7,572

Total cost of shares $65 $20,454$188,292$81,719



Average cost per share - open market repurchases $- $235.94$249.20 $209.81

Average cost per share - employee surrenders $312.19$249.77$288.94 $207.16

Average cost per share - total $312.19$236.04$250.79 $209.56

View original content to download multimedia: http://www.prnewswire.com/news-releases/idexx-laboratories-announces-second-quarter-results-301103564.html

SOURCE IDEXX Laboratories, Inc.