| |
IDEXX Laboratories Announces Fourth Quarter Results
WESTBROOK, Maine, January 26, 2007—IDEXX
Laboratories, Inc. (NASDAQ: IDXX), today reported that revenue for the fourth quarter of 2006 increased 15% to $192.2 million from $167.0 million for the fourth quarter of 2005. Adjusted for the impacts of acquisitions and changes in foreign currency exchange rates, revenue for the fourth quarter of 2006 increased 11% over the same period of the prior year. Earnings per diluted share (“EPS”) for the quarter ended December 31, 2006 increased 25% to $0.75 from $0.60 for the same period in the prior year.
Non-GAAP adjusted diluted EPS for the fourth quarter were $0.68, an increase of 6% compared to non-GAAP adjusted diluted EPS for the same period of the prior year. Non-GAAP adjusted diluted EPS including share-based compensation expense was $0.62. Management believes adjusted diluted EPS is a useful non-GAAP financial measure to evaluate the results of ongoing operations, excluding significant specified items, period over period, and therefore believes that investors may find this information useful in addition to the GAAP results. The accompanying financial table provides additional information and reconciles these non-GAAP measures to earnings per diluted share.
“We have wrapped up a strong year of organic revenue growth, investment in the new product pipeline, and strategic acquisitions across our business portfolio, all of which position us extremely well for continued growth in 2007 and 2008. In particular, I am pleased with the outlook we see for continued success in the companion animal market,” said Jonathan Ayers, Chairman and Chief Executive Officer.
“We are making excellent progress on the growth and further development of our bench-top line of instruments and proprietary consumables for the companion animal market. We expect to launch our next generation chemistry analyzer, Catalyst Dx™, in January of 2008 along with a second platform, SNAPshot Dx™, which will augment the immunodiagnostic capability of the IDEXX VetLab® suite of instruments. Through these launches, we expect to take the pet-side diagnostic capability of the IDEXX VetLab suite to a whole new level of performance and value.”
Companion Animal Group (“CAG”) revenue for the fourth quarter of 2006 increased 15% to $157.0 million from $135.9 million for the fourth quarter of 2005 due to higher sales in all CAG product and service categories, with the largest growth in revenue from laboratory and consulting services. Incremental sales from businesses acquired since January 2005, consisting primarily of veterinary reference laboratories, a digital radiography business, and intellectual property and distribution rights of a veterinary diagnostics business, contributed 2% to CAG revenue growth. The favorable impact of foreign currency exchange rates also contributed 2% to CAG revenue growth.
Water segment revenue for the fourth quarter increased 1% to $14.7 million from $14.6 million for the fourth quarter of 2005 due to the favorable impact of foreign currency exchange rates, which increased Water revenue growth by 3%, and, to a lesser extent, higher average unit sales prices. These favorable impacts were partly offset by lower sales volume.
Food Diagnostics Group (“FDG”) revenue for the fourth quarter increased 25% to $20.5 million from $16.4 million for the fourth quarter of 2005 primarily due to higher worldwide livestock diagnostics sales volume, particularly of the IDEXX HerdChek® test for transmissible spongiform encephalopathies. The favorable impact of foreign currency exchange rates increased FDG revenue growth by 6%.
Full year results
Revenue for the year ended December 31, 2006 increased 16% to $739.1 million from $638.1 million for the same period in 2005. Incremental sales from businesses acquired since the beginning of 2005 added 2% to revenue growth. Changes in foreign currency exchange rates did not have a significant impact on the reported revenue growth rate. Revenue for the year ended December 31, 2006, adjusted for the impacts of acquisitions and foreign currency exchange rates, increased 14%.
Earnings per diluted share for 2006 increased 23% to $2.84 from $2.30 for the same period in the prior year. Non-GAAP adjusted diluted EPS for the year ended December 31, 2006 were $2.93, an increase of 23% compared to non-GAAP adjusted diluted EPS for 2005. Non-GAAP adjusted diluted EPS including share-based compensation expense was $2.67. The accompanying financial table provides additional information and reconciles these non-GAAP measures to earnings per diluted share.
Companion Animal Group (“CAG”) revenue for the year ended December 31, 2006 increased 16% to $606.3 million from $520.8 million due to higher sales in all CAG product and service categories, with the largest growth in revenue from laboratory and consulting services. Incremental sales from businesses acquired since the beginning of 2005, consisting primarily of veterinary reference laboratories, a digital radiography business, and intellectual property and distribution rights of a veterinary diagnostics business, contributed 2% to CAG revenue growth. Changes in foreign currency exchange rates did not have a significant impact on the CAG revenue growth rate.
Water segment revenue for the year ended December 31, 2006 increased 3% to $58.5 million from $56.8 million primarily due to higher sales volume in the Americas and Europe and, to a lesser extent, to higher average unit sales prices. The favorable impact of foreign currency exchange rates increased the Water revenue growth rate by 1%.
Food Diagnostics Group (“FDG”) revenue for the year ended December 31, 2006 increased 23% to $74.3 million from $60.5 million for the same period in 2005. This increase is primarily due to higher worldwide sales volume of livestock diagnostics. The favorable impact of foreign currency exchange rates increased FDG revenue growth by 1%.
Additional operating results for the fourth quarter
Gross profit for the fourth quarter of 2006 increased $11.4 million, or 13%, to $96.3 million from $84.9 million for 2005. As a percentage of revenue, gross profit decreased to 50% from 51% primarily due to proportionately higher sales of laboratory and consulting services and instruments, which are sold at lower gross profit rates than certain other products, and to the combined net unfavorable impact of changes in foreign currency rates on foreign exchange hedge contracts and on sales denominated in those foreign currencies. These unfavorable impacts on the gross profit percentage were partly offset by the lower cost of slides sold for use in IDEXX VetTest® chemistry analyzers.
Research and development (“R&D”) expense for the quarter was $14.0 million compared to $10.6 million for the fourth quarter of 2005. As a percentage of revenue, R&D expense increased to 7.3% from 6.4% for the same period in 2005.
Selling, general and administrative (“SG&A”) expense for the quarter was $52.8 million, or 27% of revenue, compared to $44.1 million, or 26% of revenue, in the fourth quarter of 2005. Increased SG&A expense was due primarily to higher personnel-related costs due, in part, to expanded worldwide sales, customer service and marketing headcount; share-based compensation expense, including the impact of SFAS No. 123(R) which was adopted on January 1, 2006; and higher spending on information technology and other general support functions.
Acquisition of Institut Pourquier
The Company also announced today that it has entered into an agreement to acquire all of the outstanding shares of Institut Pourquier. Based in Montpellier, France, Institut Pourquier is a leading provider of production animal diagnostic products with a strong European market presence and a product portfolio that is complementary to the Company’s existing production animal products. In 2006 Institut Pourquier had sales of approximately $7.5 million. The Company expects to complete the acquisition during the first quarter of 2007.
Outlook
The Company offers the following revised guidance for the full year of 2007, which reflects the estimated impacts of the previously announced acquisitions of Central Laboratory for Veterinarians Ltd., which closed in November 2006, and the Critical Care Division of Osmetech plc, which is expected to close on or around January 31, 2007, as well as the anticipated acquisition of Institut Pourquier, which is expected to close during the first quarter of 2007:
- Revenue is expected to be $860 to $870 million, including $28 to $30 million of revenue attributable to these acquisitions.
- Diluted earnings per share are expected to be $2.90 to $2.98, which reflects a dilutive impact of approximately $0.14 per diluted share attributable to these acquisitions, of which approximately $0.04 per diluted share is attributable to the acquisition of Institut Pourquier.
Conference Call and Webcast Information
IDEXX Laboratories will be hosting a conference call today at 9:00 a.m. (eastern) to discuss its fourth quarter results. To participate in the conference call, dial 800-475-3716 or 719-457-2727 and reference confirmation code 1704816. An audio replay will be available through February 2 by dialing 719-457-0820 and referencing replay code 1704816.
The call will also be available via live or archived Webcast on the IDEXX Laboratories' web site at www.idexx.com.
About IDEXX Laboratories
IDEXX Laboratories, Inc. is a leader in companion animal health, serving practicing veterinarians around the world with innovative, technology-based offerings, including a broad range of diagnostic products and services, practice management systems and pharmaceuticals. IDEXX products enhance the ability of veterinarians to provide advanced medical care and to build more economically successful practices. IDEXX is also a worldwide leader in providing diagnostic tests and information for the production animal industry and tests for the quality and safety of water and milk. Headquartered in Westbrook, Maine, IDEXX Laboratories employs more than 3,500 people and offers products to customers in over 100 countries.
Note Regarding Forward-Looking Statements
This press 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. These statements are based on management's expectations of future events as of the date of this press release, and the Company assumes no obligation to update any forward-looking statements as a result of new information or future events or developments. Actual results could differ materially from management’s expectations. Factors that could cause or contribute to such differences include the following: the Company’s ability to develop, manufacture, introduce and market new products and enhancements to existing products; the effectiveness of the Company’s sales and marketing activities; the Company’s ability to develop, license or obtain rights to new technologies; the Company’s ability to identify acquisition opportunities, complete acquisitions and integrate acquired businesses; the impact of competition and technological change on the markets for the Company’s products; the effect of government regulation on the Company’s business, including government decisions about whether and when to approve the Company’s products and decisions regarding labeling, manufacturing and marketing products; the impact of distributor purchasing decisions on sales of our products that are sold through distribution; changes or trends in veterinary medicine that affect the rate of use of the Company’s products and services by veterinarians; the Company’s ability to obtain patent and other intellectual property protection for its products, successfully enforce its intellectual property rights and defend itself against third party claims against the Company; disruptions, shortages or pricing changes that affect the Company’s purchases of products and materials from third parties, including from sole source suppliers; the effects of government regulatory decisions, customer demand, pricing and other factors on the realizability of the Company’s inventories; the Company’s ability to manufacture complex biologic products; the effects of operations outside the U.S., including from currency fluctuations, different regulatory, political and economic conditions, and different market conditions; and the loss of key employees. A further description of these and other factors can be
found in the Company's Annual Report on Form
10-K for the year ended December 31, 2005  (1.5 MB) and the Quarterly
Report on Form
10-Q for the quarter ended September 30, 2006 (506 KB), in the section
captioned "Management's Discussion and Analysis of Financial Condition
and Results of Operations."
|
|
|
IDEXX
Laboratories, Inc. and Subsidiaries
Consolidated Statement of Operations
Amounts in thousands except per share data (Unaudited)
|
| |
Three
Months Ended |
Twelve
Months Ended |
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Revenue: |
| |
Revenue |
$192,209 |
$166,970 |
$739,117 |
$638,095 |
| |
|
| Expenses and Income: |
| |
Cost of revenue |
95,940 |
82,054 |
359,588 |
315,195 |
| |
|
| |
Gross profit |
96,269 |
84,916 |
379,529 |
322,900 |
| |
Sales and marketing |
31,214 |
26,769 |
115,882 |
101,990 |
| |
General and administrative |
21,634 |
17,327 |
82,097 |
64,631 |
| |
Research and development |
13,951 |
10,636 |
53,617 |
40,948 |
| |
|
| |
Income from operations |
29,470 |
30,184 |
127,933 |
115,331 |
| |
Interest income, net |
845 |
849 |
2,817 |
3,141 |
| |
|
| |
Income before provision for
income taxes and partner's
interest |
30,315 |
31,033 |
130,750 |
118,472 |
| |
Provision for income taxes |
5,643 |
11,137 |
37,224 |
40,670 |
| |
Partner's share of consolidated
loss |
- |
(131) |
(152) |
(452) |
| |
|
| Net Income: |
| |
Net Income |
$24,672 |
$20,027 |
$93,678 |
$78,254 |
| |
|
| |
Earnings per share: Basic |
$0.79 |
$0.63 |
$2.98 |
$2.41 |
| |
|
| |
Earnings per share: Diluted |
$0.75 |
$0.60 |
$2.84 |
$2.30 |
| |
|
| |
Shares outstanding: Basic |
31,261 |
32,032 |
31,433 |
32,521 |
| |
|
| |
Shares outstanding: Diluted |
32,736 |
33,627 |
32,954 |
34,055 |
| |
IDEXX
Laboratories, Inc. and Subsidiaries
Key Operating Information (Unaudited)
|
| |
Three
Months Ended |
Twelve
Months Ended |
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Key Operating Ratios (as a
percentage of revenue): |
| |
Gross profit |
50.1% |
50.9% |
51.3% |
50.6% |
| |
Sales, marketing, general and
administrative expense |
27.5% |
26.4% |
26.8% |
26.1% |
| |
Research and development expense |
7.3% |
6.4% |
7.2% |
6.4% |
| |
|
| |
Income from operations |
15.3% |
18.1% |
17.3% |
18.1% |
| |
|
| International Revenue: |
| |
International Revenue (in thousands) |
$70,590 |
$59,153 |
$260,945 |
$219,530 |
| |
|
| |
International revenue as a
percentage of
total revenue |
36.7% |
35.4% |
35.3% |
34.4% |
| |
IDEXX Laboratories, Inc. and Subsidiaries
Non-GAAP Financial Measures
Amounts in thousands except per share data (Unaudited)
|
|
Three Months Ended
|
|
|
|
|
|
Gross Profit
|
|
Income from
Operations
|
|
Net Income
|
|
Earnings per Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
GAAP
measurement
|
|
|
$96,269
|
|
|
$84,916
|
|
|
$29,470
|
|
|
$30,184
|
|
|
$24,672
|
|
|
$20,027
|
|
|
$0.75
|
|
|
$0.60
|
|
Specified items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related integration costs & investment impairment1
|
|
|
82
|
|
|
57
|
|
|
467
|
|
|
928
|
|
|
311
|
|
|
618
|
|
|
0.01
|
|
|
0.02
|
|
Discrete income tax expense (benefit)2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,830)
|
|
|
992
|
|
|
(0.15)
|
|
|
0.03
|
|
subtotal4
|
|
|
96,351
|
|
|
84,973
|
|
|
29,937
|
|
|
31,112
|
|
|
20,153
|
|
|
21,637
|
|
|
0.62
|
|
|
0.64
|
|
Share-based compensation expense3
|
|
|
450
|
|
|
—
|
|
|
2,653
|
|
|
—
|
|
|
2,168
|
|
|
—
|
|
|
0.07
|
|
|
—
|
|
|
Non-GAAP comparative measurements4
|
|
|
$98,801
|
|
|
$84,973
|
|
|
$32,590
|
|
|
$31,112
|
|
|
$22,321
|
|
|
$21,637
|
|
|
$0.68
|
|
|
$0.64
|
|
|
We use these supplemental non-GAAP financial measures to evaluate the Company's comparative financial performance. The specified items that are excluded in these non-GAAP measures are actual charges that impact net income and cash flows, however, we believe that it is useful to evaluate our core business performance period over period excluding these specified items, in addition to relying upon GAAP financial measures.
1We believe that the change from period to period due to specific acquisition-related purchase accounting and integration costs is not representative of ongoing operations and is not indicative of future performance. Specific acquisition-related discrete costs do not include amortization expense related to acquired intangible assets. Discrete items for 2006 also include a write-down of an equity investment in one of our technology licensors. We believe that the investment write-down is infrequent and is not representative of ongoing operations; IDEXX holds no other equity investments.
2We believe that certain significant discrete income tax items create impacts on financial measures that are not indicative of future performance because the items are not likely to recur within a reasonable period. For 2006, the separately identified discrete income tax benefit was due to a reduction in previously accrued taxes in connection with the resolution of an Internal Revenue Service income tax audit for 2003 and 2004 in advance of the expiration of the statutes of limitations. For 2005, income tax expense on the repatriation of foreign earnings under the American Jobs Creation Act is separately identified as a discrete expense.
3We adjusted 2006 GAAP financial results to exclude the after-tax impact of share-based compensation expense, except for the impact of deferred stock units issued under our Director Compensation Plan and our Executive Deferred Compensation Plan that do not have vesting conditions, in order to evaluate the Company's performance relative to 2005 financial results. We do not consider the pro forma 2005 financial results that are included in our Annual Report on Form 10-K and quarterly reports on Form 10-Q to be reasonably comparable to 2006 financial results with respect to the impact of share-based compensation expense due to several factors, including changes in 2006 in the types, terms and total fair value of share-based compensation awards; changes in the timing of expense recognition for 2006 awards; and differences between periods in income tax benefits.
4The sum of the individual items may not equal the non-GAAP measurement due to rounding of the individual items in this presentation.
|
IDEXX Laboratories, Inc. and Subsidiaries
Non-GAAP Financial Measures
Amounts in thousands except per share data (Unaudited)
|
|
Twelve Months Ended
|
|
|
|
|
|
Gross Profit
|
|
Income from
Operations
|
|
Net Income
|
|
Earnings per Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
Dec.
31,
2006
|
|
Dec.
31,
2005
|
|
|
GAAP measurement
|
|
|
$379,529
|
|
|
$322,900
|
|
|
$127,933
|
|
|
$115,331
|
|
|
$93,678
|
|
|
$78,254
|
|
|
$2.84
|
|
|
$2.30
|
|
Specified items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related integration costs & investment impairment1
|
|
|
82
|
|
|
981
|
|
|
467
|
|
|
2,830
|
|
|
311
|
|
|
1,886
|
|
|
0.01
|
|
|
0.05
|
|
Discrete income tax expense (benefit)2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,111)
|
|
|
992
|
|
|
(0.19)
|
|
|
0.03
|
|
subtotal4
|
|
|
379,611
|
|
|
323,881
|
|
|
128,400
|
|
|
118,161
|
|
|
87,878
|
|
|
81,132
|
|
|
2.67
|
|
|
2.38
|
|
Share-based compensation expense3
|
|
|
1,671
|
|
|
—
|
|
|
10,657
|
|
|
—
|
|
|
8,812
|
|
|
—
|
|
|
0.27
|
|
|
—
|
|
|
Non-GAAP comparative measurements4
|
|
|
$381,282
|
|
|
$323,881
|
|
|
$139,057
|
|
|
$118,161
|
|
|
$96,690
|
|
|
$81,132
|
|
|
$2.93
|
|
|
$2.38
|
|
|
We use these supplemental non-GAAP financial measures to evaluate the Company's comparative financial performance. The specified items that are excluded in these non-GAAP measures are actual charges that impact net income and cash flows, however, we believe that it is useful to evaluate our core business performance period over period excluding these specified items, in addition to relying upon GAAP financial measures.
1We believe that the change from period to period due to specific acquisition-related purchase accounting and integration costs is not representative of ongoing operations and is not indicative of future performance. Specific acquisition-related discrete costs do not include amortization expense related to acquired intangible assets. The discrete integration costs incurred in 2005 included costs associated with the consolidation of our European production animal diagnostics operations in Bern, Switzerland. Discrete items for 2006 also include a write-down of an equity investment in one of our technology licensors. We believe that the investment write-down is infrequent and is not representative of ongoing operations; IDEXX holds no other equity investments.
2We believe that certain significant discrete income tax items create impacts on financial measures that are not indicative of future performance because the items are not likely to recur within a reasonable period. For 2006, the separately identified discrete income tax benefits were composed of a tax benefit of $0.15 per diluted share due to a reduction in previously accrued taxes in connection with the resolution of an Internal Revenue Service income tax audit for 2003 and 2004 in advance of the expiration of the statutes of limitations, a tax benefit of $0.03 per diluted share due to a reduction of previously recorded international deferred tax liabilities as a result of obtaining certain multi-year tax incentives, and a tax benefit of $0.01 per diluted share due to the release of a valuation allowance on international deferred tax assets as a result of a subsidiary demonstrating consistent sustained profitability. For 2005, income tax expense on the repatriation of foreign earnings under the American Jobs Creation Act is separately identified as a discrete expense.
3We adjusted 2006 GAAP financial results to exclude the after-tax impact of share-based compensation expense, except for the impact of deferred stock units issued under our Director Compensation Plan and our Executive Deferred Compensation Plan that do not have vesting conditions, in order to evaluate the Company's performance relative to 2005 financial results. We do not consider the pro forma 2005 financial results that are included in our Annual Report on Form 10-K and quarterly reports on Form 10-Q to be reasonably comparable to 2006 financial results with respect to the impact of share-based compensation expense due to several factors, including changes in 2006 in the types, terms and total fair value of share-based compensation awards; changes in the timing of expense recognition for 2006 awards; and differences between periods in income tax benefits.
4The sum of the individual items may not equal the non-GAAP measurement due to rounding of the individual items in this presentation.
|
IDEXX
Laboratories, Inc. and Subsidiaries
Segment Information
Amounts in thousands (Unaudited)
|
| |
Three
Months Ended |
Twelve
Months Ended |
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Revenue: |
| |
Companion Animal Group |
$156,995 |
$135,942 |
$606,319 |
$520,830 |
| |
Water |
14,734 |
14,606 |
58,466 |
56,760 |
| |
Food Diagnostics Group |
20,480 |
16,422 |
74,332 |
60,505 |
| |
|
| |
Total |
$192,209 |
$166,970 |
$739,117 |
$638,095 |
| |
|
| Gross Profit: |
| |
Companion Animal Group |
$74,524 |
$65,396 |
$297,999 |
$250,409 |
| |
Water |
9,588 |
9,951 |
38,441 |
38,277 |
| |
Food Diagnostics Group |
12,607 |
9,569 |
44,760 |
34,214 |
| |
Other |
(450) |
- |
(1,671) |
- |
| |
|
| |
Total |
$96,269 |
$84,916 |
$379,529 |
$322,900 |
| |
|
| Income from Operations: |
| |
Companion Animal Group |
$22,219 |
$21,369 |
$100,760 |
$82,970 |
| |
Water |
6,280 |
6,653 |
25,762 |
25,974 |
| |
Food Diagnostics Group |
5,459 |
3,038 |
18,024 |
9,894 |
| |
Other |
(4,488) |
(876) |
(16,613) |
(3,507) |
| |
|
| |
Total |
$29,470 |
$30,184 |
$127,933 |
$115,331 |
| |
|
| Gross Profit (as a
percentage of revenue): |
| |
Companion Animal Group |
47.5% |
48.1% |
49.1% |
48.1% |
| |
Water |
65.1% |
68.1% |
65.7% |
67.4% |
| |
Food Diagnostics Group |
61.6% |
58.3% |
60.2% |
56.5% |
| |
|
| Income from Operations (as
a percentage of revenue): |
| |
Companion Animal Group |
14.2% |
15.7% |
16.6% |
15.9% |
| |
Water |
42.6% |
45.5% |
44.1% |
45.8% |
| |
Food Diagnostics Group |
26.7% |
18.5% |
24.2% |
16.4% |
| |
IDEXX
Laboratories, Inc. and Subsidiaries
Revenues by Product and Service Categories
Amounts in thousands (Unaudited)
|
| |
Three
Months Ended
|
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
Dollar
Change |
Percentage Change |
Percentage Change from Currency¹ |
Percentage
Change
from Acquisitions² |
Percentage
Change Net
of Acquisitions
and Currency Changes |
| Net CAG Revenue: |
| |
Instruments
and
consumables |
$64,986 |
$59,181 |
$5,805 |
9.8% |
2.7% |
- |
7.1% |
| |
Rapid assay
products |
25,724 |
22,815 |
2,909 |
12.8% |
0.8% |
4.4% |
7.6% |
| |
Laboratory and
consulting
services |
47,827 |
39,527 |
8,300 |
21.0% |
3.0% |
5.1% |
12.9% |
| |
Practice
information
systems and
digital
radiography |
13,663 |
10,763 |
2,900 |
26.9% |
1.1% |
- |
25.8% |
| |
Pharmaceutical
products |
4,795 |
3,656 |
1,139 |
31.2% |
- |
- |
31.2% |
| |
|
| |
Net CAG
revenue |
156,995 |
135,942 |
21,053 |
15.5% |
2.3% |
2.2% |
11.0% |
| |
|
| Net Water Revenue: |
| Water |
14,734 |
14,606 |
128 |
0.9% |
3.0% |
- |
-2.1% |
| |
|
| Net FDG Revenue: |
| |
Production
animal
products |
16,630 |
12,569 |
4,061 |
32.3% |
7.1% |
- |
25.2% |
| |
Dairy-testing
products |
3,850 |
3,853 |
(3) |
-0.1% |
3.0% |
- |
-3.1% |
| |
|
| |
Net FDG
revenue |
20,480 |
16,422 |
4,058 |
24.7% |
6.2% |
- |
18.5% |
| |
|
| Net Revenue |
$192,209 |
$166,970 |
$25,239 |
15.1% |
2.7% |
1.8% |
10.6% |
| |
|
¹Represents the
percentage change in revenue attributed to the effect of changes in
currency rates from the three months ended December 31, 2005 to the
three months ended December 31, 2006.
²Represents the percentage change in revenue attributed to incremental revenues from businesses acquired since October 2005 during the three months ended December 31, 2005 compared to the three months ended December 31, 2006.
|
IDEXX
Laboratories, Inc. and Subsidiaries
Revenues by Product and Service Categories
Amounts in thousands (Unaudited)
|
| |
Twelve
Months Ended
|
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
Dollar
Change |
Percentage Change |
Percentage
Change
from Currency¹ |
Percentage
Change
from Acquisitions² |
Percentage
Change Net
of Acquisitions
and Currency Changes |
| Net CAG Revenue: |
| |
Instruments
and
consumables |
$242,312 |
$217,537 |
$24,775 |
11.4% |
0.5% |
- |
10.9% |
| |
Rapid assay
products |
114,536 |
100,255 |
14,281 |
14.2% |
-0.1% |
1.6% |
12.7% |
| |
Laboratory and
consulting
services |
187,114 |
156,425 |
30,689 |
19.6% |
0.2% |
4.5% |
14.9% |
| |
Practice
information
systems and
digital
radiography |
44,427 |
32,589 |
11,838 |
36.3% |
0.8% |
10.6% |
24.9% |
| |
Pharmaceutical
products |
17,930 |
14,024 |
3,906 |
27.9% |
- |
- |
27.9% |
| |
|
| |
Net CAG
revenue |
606,319 |
520,830 |
85,489 |
16.4% |
0.3% |
2.3% |
13.8% |
| |
|
| Net Water Revenue: |
| Water |
58,466 |
56,760 |
1,706 |
3.0% |
0.8% |
- |
2.2% |
| |
|
| Net FDG Revenue: |
| |
Production
animal
products |
58,940 |
44,945 |
13,995 |
31.1% |
0.9% |
- |
30.2% |
| |
Dairy-testing
products |
15,392 |
15,560 |
(168) |
-1.1% |
-0.1% |
- |
-1.0% |
| |
|
| |
Net FDG revenue |
74,332 |
60,505 |
13,827 |
22.9% |
0.7% |
- |
22.2% |
| |
|
| Net Revenue: |
$739,117 |
$638,095 |
$101,022 |
15.8% |
0.4% |
1.8% |
13.6% |
| |
|
¹Represents the
percentage change in revenue attributed to the effect of changes in
currency rates from the twelve months ended December 31, 2005 to the
twelve months ended December 31, 2006.
²Represents the percentage change in revenue attributed to incremental revenues from businesses acquired since January 2005 during the twelve months ended December 31, 2005 compared to the twelve months ended December 31, 2006. |
| |
IDEXX
Laboratories, Inc. and Subsidiaries
Consolidated Balance Sheet
Amounts in thousands (Unaudited) |
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Assets: |
| |
Current Assets: |
| |
Cash and cash equivalents |
$61,666 |
$67,151 |
| |
Short-term investments |
35,000 |
65,580 |
| |
Accounts receivable, net |
81,389 |
71,688 |
| |
Inventories |
95,996 |
69,369 |
| |
Other current assets |
28,212 |
25,457 |
| |
|
| |
Total current assets |
302,263 |
299,245 |
| |
|
| |
Property and equipment, at cost |
191,538 |
142,777 |
| |
Less: accumulated depreciation |
91,910 |
77,080 |
| |
|
| |
Property and equipment, net |
99,628 |
65,697 |
| |
|
| |
Other long-term assets, net |
157,669 |
125,734 |
| |
|
| |
Total assets |
$559,560 |
$490,676 |
| |
|
| Liabilities and
Stockholders' Equity: |
| |
Current Liabilities: |
| |
Accounts payable |
$24,374 |
$19,842 |
| |
Accrued expenses |
90,315 |
78,208 |
| |
Current portion of long-term debt |
678 |
551 |
| |
Deferred revenue |
8,976 |
7,965 |
| |
|
| |
Total current liabilities |
124,343 |
106,566 |
| |
|
| |
Long-term debt, net of current portion |
6,447 |
- |
| |
Other long-term liabilities |
18,909 |
14,800 |
| |
|
| |
Total long-term liabilities |
25,356 |
14,800 |
| |
|
| |
Partner's interest in subsidiary |
- |
300 |
| |
|
| |
| Stockholders' Equity: |
| |
Common stock |
4,662 |
4,594 |
| |
Additional paid-in
capital |
479,993 |
437,394 |
| |
Deferred stock units |
1,852 |
1,316 |
| |
Retained earnings |
490,614 |
396,936 |
| |
Treasury stock, at cost |
(577,826) |
(472,096) |
| |
Accumulated other comprehensive
income |
10,566 |
866 |
| |
|
| |
Total stockholders' equity |
409,861 |
369,010 |
| |
|
| |
Total liabilities and
stockholders' equity |
$559,560 |
$490,676 |
| |
IDEXX
Laboratories, Inc. and Subsidiaries
Key Balance Sheet Information (Unaudited)
|
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Key Balance Sheet
Information: |
| |
Total cash, cash equivalents and
investments |
$96,666 |
$132,731 |
| |
Days sales outstanding |
38 |
38 |
| |
Inventory turns |
1.9 |
2.4 |
| |
|
| |
IDEXX
Laboratories, Inc. and Subsidiaries
Consolidated Statement of Cash Flows
Amounts in thousands (Unaudited) |
| |
Twelve
Months Ended |
| |
Dec. 31,
2006 |
Dec. 31,
2005 |
| |
|
| Operating: |
| |
Cash Flows from Operating
Activities: |
| |
Net income |
$93,678 |
$78,254 |
| | | |
