(Mark
One)
|
||
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the quarterly period ended March 31,
2010
|
||
OR
|
||
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the transition period from _______________ to
_______________.
|
DELAWARE
|
01-0393723
|
(State
or other jurisdiction of incorporation
or
organization)
|
(IRS
Employer Identification No.)
|
ONE
IDEXX DRIVE, WESTBROOK, MAINE
|
04092
|
(Address
of principal executive offices)
|
(ZIP
Code)
|
207-556-0300
|
|
(Registrant’s
telephone number, including area
code)
|
Large
accelerated filer x
|
Accelerated
filer
|
o
|
|
Non-accelerated
filer o
|
(Do
not check if a smaller reporting company)
|
Smaller
reporting company
|
o
|
Item
No.
|
Page
|
|
PART
I—FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements (unaudited)
|
|
Condensed
Consolidated Balance Sheets as of March 31, 2010 and December 31,
2009
|
3
|
|
Condensed
Consolidated Statements of Operations for the Three Months Ended March 31,
2010 and 2009
|
4
|
|
Condensed
Consolidated Statements of Cash Flows for the Three Months Ended March 31,
2010 and 2009
|
5
|
|
Notes
to Condensed Consolidated Financial Statements
|
6
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
17
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
Item
4.
|
Controls
and Procedures
|
27
|
PART
II—OTHER INFORMATION
|
||
Item
1A.
|
Risk
Factors
|
28
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
34
|
Item
6.
|
Exhibits
|
35
|
Signatures
|
36
|
|
Exhibit
Index
|
37
|
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$
|
106,354
|
$
|
106,728
|
||||
Accounts
receivable, net of reserves of $2,384 in 2010 and $2,331 in
2009
|
130,519
|
115,107
|
||||||
Inventories,
net
|
122,384
|
110,425
|
||||||
Deferred
income tax assets
|
22,872
|
25,188
|
||||||
Other
current assets
|
16,240
|
18,890
|
||||||
Total
current assets
|
398,369
|
376,338
|
||||||
Long-Term
Assets:
|
||||||||
Property
and equipment, net
|
197,063
|
199,946
|
||||||
Goodwill
|
146,534
|
148,705
|
||||||
Intangible
assets, net
|
61,304
|
63,907
|
||||||
Other
long-term assets, net
|
21,014
|
19,631
|
||||||
Total
long-term assets
|
425,915
|
432,189
|
||||||
TOTAL
ASSETS
|
$
|
824,284
|
$
|
808,527
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable, principally trade accounts
|
$
|
24,104
|
$
|
19,133
|
||||
Accrued
liabilities
|
94,616
|
104,959
|
||||||
Line
of credit
|
157,388
|
118,790
|
||||||
Current
portion of long-term debt
|
825
|
813
|
||||||
Current
portion of deferred revenue
|
12,234
|
12,610
|
||||||
Total
current liabilities
|
289,167
|
256,305
|
||||||
Long-Term
Liabilities:
|
||||||||
Deferred
income tax liabilities
|
17,795
|
18,283
|
||||||
Long-term
debt, net of current portion
|
4,070
|
4,281
|
||||||
Long-term
deferred revenue, net of current portion
|
4,421
|
3,813
|
||||||
Other
long-term liabilities
|
11,699
|
11,266
|
||||||
Total
long-term liabilities
|
37,985
|
37,643
|
||||||
Total
liabilities
|
327,152
|
293,948
|
||||||
Commitments
and Contingencies (Note 12)
|
||||||||
Stockholders’
Equity:
|
||||||||
Common
stock, $0.10 par value: Authorized: 120,000 shares;
Issued:
96,794 and 96,334 shares in 2010 and 2009, respectively
|
9,679
|
9,633
|
||||||
Additional
paid-in capital
|
593,924
|
580,797
|
||||||
Deferred
stock units: Outstanding: 127 and 117 units in 2010 and 2009,
respectively
|
4,753
|
4,301
|
||||||
Retained
earnings
|
857,282
|
824,256
|
||||||
Accumulated
other comprehensive income
|
6,543
|
10,341
|
||||||
Treasury
stock, at cost: 39,258 and 38,118 shares in 2010 and 2009,
respectively
|
(975,061
|
)
|
(914,759
|
)
|
||||
Total
IDEXX Laboratories, Inc. stockholders’ equity
|
497,120
|
514,569
|
||||||
Noncontrolling
interest
|
12
|
10
|
||||||
Total
stockholders’ equity
|
497,132
|
514,579
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
824,284
|
$
|
808,527
|
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Revenue:
|
||||||||
Product
revenue
|
$
|
176,761
|
$
|
155,895
|
||||
Service
revenue
|
91,764
|
80,560
|
||||||
Total
revenue
|
268,525
|
236,455
|
||||||
Cost
of Revenue:
|
||||||||
Cost
of product revenue
|
68,634
|
59,267
|
||||||
Cost
of service revenue
|
57,530
|
52,755
|
||||||
Total
cost of revenue
|
126,164
|
112,022
|
||||||
Gross
profit
|
142,361
|
124,433
|
||||||
Expenses:
|
||||||||
Sales
and marketing
|
44,416
|
40,985
|
||||||
General
and administrative
|
32,808
|
29,068
|
||||||
Research
and development
|
16,709
|
15,939
|
||||||
Income
from operations
|
48,428
|
38,441
|
||||||
Interest
expense
|
(365
|
)
|
(640
|
)
|
||||
Interest
income
|
53
|
244
|
||||||
Income
before provision for income taxes
|
48,116
|
38,045
|
||||||
Provision
for income taxes
|
15,088
|
11,974
|
||||||
Net
income
|
33,028
|
26,071
|
||||||
Less:
Net income attributable to noncontrolling interest
|
2
|
-
|
||||||
Net
income attributable to IDEXX Laboratories, Inc.
stockholders
|
$
|
33,026
|
$
|
26,071
|
||||
Earnings
per Share:
|
||||||||
Basic
|
$
|
0.57
|
$
|
0.44
|
||||
Diluted
|
$
|
0.55
|
$
|
0.43
|
||||
Weighted
Average Shares Outstanding:
|
||||||||
Basic
|
58,033
|
59,172
|
||||||
Diluted
|
60,029
|
60,606
|
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income
|
$
|
33,028
|
$
|
26,071
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
11,246
|
12,556
|
||||||
Loss
on disposal of property and equipment
|
1,092
|
491
|
||||||
Increase
(decrease) in deferred compensation liability
|
101
|
(100
|
)
|
|||||
Provision
for uncollectible accounts
|
385
|
246
|
||||||
Provision
for deferred income taxes
|
769
|
1,465
|
||||||
Share-based
compensation expense
|
3,344
|
2,930
|
||||||
Tax
benefit from exercises of stock options and vesting of restricted stock
units
|
(3,318
|
)
|
(161
|
)
|
||||
Changes
in assets and liabilities, net of acquisitions:
|
||||||||
Accounts
receivable
|
(17,393
|
)
|
(6,072
|
)
|
||||
Inventories
|
(12,179
|
)
|
(8,067
|
)
|
||||
Other
assets
|
1,441
|
179
|
||||||
Accounts
payable
|
5,081
|
(4,315
|
)
|
|||||
Accrued
liabilities
|
(4,916
|
)
|
(12,394
|
)
|
||||
Deferred
revenue
|
524
|
(205
|
)
|
|||||
Net
cash provided by operating activities
|
19,205
|
12,624
|
||||||
Cash
Flows from Investing Activities:
|
||||||||
Purchases
of property and equipment
|
(7,789
|
)
|
(9,114
|
)
|
||||
Proceeds
from disposition of pharmaceutical product lines
|
-
|
1,377
|
||||||
Proceeds
from sale of property and equipment
|
27
|
1,046
|
||||||
Acquisitions
of equipment leased to customers
|
(684
|
)
|
(188
|
)
|
||||
Acquisitions
of intangible assets
|
(144
|
)
|
-
|
|||||
Net
cash used by investing activities
|
(8,590
|
)
|
(6,879
|
)
|
||||
Cash
Flows from Financing Activities:
|
||||||||
Borrowings
on revolving credit facilities, net
|
38,523
|
15,019
|
||||||
Payment
of other notes payable
|
(200
|
)
|
(190
|
)
|
||||
Purchase
of treasury stock
|
(57,728
|
)
|
(14,986
|
)
|
||||
Proceeds
from exercises of stock options and employee stock purchase
plans
|
6,483
|
3,281
|
||||||
Tax
benefit from exercises of stock options and vesting of restricted stock
units
|
3,318
|
161
|
||||||
Net
cash provided (used) by financing activities
|
(9,604
|
)
|
3,285
|
|||||
Net
effect of changes in exchange rates on cash
|
(1,385
|
)
|
(1,603
|
)
|
||||
Net
increase (decrease) in cash and cash equivalents
|
(374
|
)
|
7,427
|
|||||
Cash
and cash equivalents at beginning of period
|
106,728
|
78,868
|
||||||
Cash
and cash equivalents at end of period
|
$
|
106,354
|
$
|
86,295
|
||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||
Interest
paid
|
$
|
373
|
$
|
1,105
|
||||
Income
taxes paid
|
$
|
3,790
|
$
|
3,337
|
|
·
|
We
recognize revenue at the time of shipment to U.S. distributors for
substantially all products sold through distributors because title and
risk of loss pass to the distributors on delivery to the common carrier.
Our distributors do not have the right to return products. We recognize
revenue for the remainder of our customers when the product is delivered
to the customer, except as noted
below.
|
|
·
|
We
recognize revenue from the sales of instruments, non-cancelable software
licenses and hardware systems upon installation (and completion of
training if applicable) and the customer’s acceptance of the instrument or
system as we have no significant further obligations after this point in
time.
|
|
·
|
We
recognize service revenue at the time the service is
performed.
|
|
·
|
We
recognize revenue associated with extended maintenance agreements (“EMAs”)
over the life of the contracts using the straight-line method, which
approximates the expected timing in which applicable services are
performed. Amounts collected in advance of revenue recognition are
recorded as a current or long-term liability based on the time from the
balance sheet date to the future date of revenue
recognition.
|
|
·
|
We
recognize revenue on certain instrument systems under rental programs over
the life of the rental agreement using the straight-line method. Amounts
collected in advance of revenue recognition are recorded as a current or
long-term liability based on the time from the balance sheet date to the
future date of revenue recognition.
|
|
·
|
We
recognize revenue on practice information management systems sales either
by allocating the revenue to each element of the sale based on relative
fair values of the elements, including post-contract support when fair
value for all elements is available, or by use of the residual method when
only the fair value of the post-contract support is available. We
recognize revenue for the system on installation and customer acceptance
and recognize revenue equal to the fair value of the post-contract support
over the support period.
|
|
·
|
Shipping
costs reimbursed by the customer are included in
revenue.
|
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Expected
stock price volatility
|
31 | % | 30 | % | ||||
Expected
term, in years
|
4.9 | 4.8 | ||||||
Risk-free
interest rate
|
2.3 | % | 1.6 | % | ||||
Weighted
average fair value of options granted
|
$ | 16.53 | $ | 9.97 |
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Raw
materials
|
$
|
28,331
|
$
|
28,426
|
||||
Work-in-process
|
15,448
|
17,761
|
||||||
Finished
goods
|
78,605
|
64,238
|
||||||
$
|
122,384
|
$
|
110,425
|
March
31,
2010
|
December
31,
2009
|
|||||||
Accrued
expenses
|
$
|
28,387
|
$
|
33,094
|
||||
Accrued
employee compensation and related expenses
|
31,790
|
44,497
|
||||||
Accrued
taxes
|
15,702
|
9,980
|
||||||
Accrued
customer programs
|
18,737
|
17,388
|
||||||
$
|
94,616
|
$
|
104,959
|
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Balance,
beginning of period
|
$
|
3,086
|
$
|
2,837
|
||||
Provision
for warranty expense
|
1,082
|
1,264
|
||||||
Change
in estimate
|
(478
|
)
|
(69
|
)
|
||||
Settlement
of warranty liability
|
(1,076
|
)
|
(926
|
)
|
||||
Balance,
end of period
|
$
|
2,614
|
$
|
3,106
|
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Shares
acquired
|
1,140 | 499 | ||||||
Total
cost of shares acquired
|
$ | 60,302 | $ | 16,058 | ||||
Average
cost per share
|
$ | 52.89 | $ | 32.20 |
For
the Three Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Net
income
|
$
|
33,028
|
$
|
26,071
|
||||
Less:
Net income attributable to noncontrolling interest
|
2
|
-
|
||||||
Net
income attributable to IDEXX Laboratories, Inc.
stockholders
|
33,026
|
26,071
|
||||||
Other
comprehensive income (loss) attributable to IDEXX Laboratories, Inc.
stockholders:
|
||||||||
Foreign
currency translation adjustments
|
(5,548
|
)
|
(7,093
|
)
|
||||
Change
in fair value of foreign currency contracts classified as hedges, net of
tax
|
2,275
|
(1,287
|
)
|
|||||
Change
in fair value of interest rate swaps classified as hedges, net of
tax
|
(582
|
)
|
(213
|
)
|
||||
Change
in fair market value of investments, net of tax
|
57
|
(63
|
)
|
|||||
Comprehensive
income attributable to IDEXX Laboratories, Inc.
stockholders
|
$
|
29,228
|
$
|
17,415
|
For
the Three Months Ended
March
31,
|
||||||
2010
|
2009
|
|||||
Shares
Outstanding for Basic Earnings per Share:
|
||||||
Weighted
average shares outstanding
|
57,911
|
59,064
|
||||
Weighted
average vested deferred stock units outstanding
|
122
|
108
|
||||
58,033
|
59,172
|
|||||
Shares
Outstanding for Diluted Earnings per Share:
|
||||||
Shares
outstanding for basic earnings per share
|
58,033
|
59,172
|
||||
Dilutive
effect of options issued to employees and directors
|
1,821
|
1,386
|
||||
Dilutive
effect of restricted stock units issued to employees and
directors
|
170
|
41
|
||||
Dilutive
effect of unvested deferred stock units issued to
directors
|
5
|
7
|
||||
60,029
|
60,606
|
For
the Three Months Ended
March
31,
|
|||||||
2010
|
2009
|
||||||
Weighted
average number of shares underlying anti-dilutive options
|
605
|
1,432
|
|||||
Weighted
average exercise price per underlying share of anti-dilutive
options
|
$
|
54.85
|
$
|
44.60
|
|||
Weighted
average number of shares underlying anti-dilutive restricted stock
units
|
-
|
302
|
March
31,
|
||||||||
2010
|
2009
|
|||||||
Closing
price per share of our common stock
|
$
|
57.55
|
$
|
34.58
|
||||
Number
of shares underlying options with exercise prices below the closing
price
|
4,882
|
4,382
|
||||||
Number
of shares underlying options with exercise prices equal to or above the
closing price
|
-
|
1,104
|
||||||
Total
number of shares underlying outstanding options
|
4,882
|
5,486
|
For
the Three Months Ended March 31,
|
||||||||||||||||||||||||
CAG
|
Water
|
Production
Animal
Segment
|
Other
|
Unallocated
Amounts
|
Consolidated
Total
|
|||||||||||||||||||
2010
|
||||||||||||||||||||||||
Revenue
|
$ | 221,417 | $ | 17,864 | $ | 19,941 | $ | 9,303 | $ | - | $ | 268,525 | ||||||||||||
Income
(loss) from operations
|
$ | 39,767 | $ | 7,123 | $ | 4,734 | $ | 260 | $ | (3,456 | ) | $ | 48,428 | |||||||||||
Interest
expense, net
|
312 | |||||||||||||||||||||||
Income
before provision for income taxes
|
48,116 | |||||||||||||||||||||||
Provision
for income taxes
|
15,088 | |||||||||||||||||||||||
Net
income
|
33,028 | |||||||||||||||||||||||
Net
income attributable to noncontrolling interest
|
2 | |||||||||||||||||||||||
Net
income attributable to IDEXX Laboratories,
Inc. stockholders
|
$ | 33,026 | ||||||||||||||||||||||
2009
|
||||||||||||||||||||||||
Revenue
|
$ | 193,692 | $ | 15,851 | $ | 18,266 | $ | 8,646 | $ | - | $ | 236,455 | ||||||||||||
Income
(loss) from operations
|
$ | 29,079 | $ | 7,312 | $ | 4,950 | $ | 129 | $ | (3,029 | ) | $ | 38,441 | |||||||||||
Interest
expense, net
|
396 | |||||||||||||||||||||||
Income
before provision for income taxes
|
38,045 | |||||||||||||||||||||||
Provision
for income taxes
|
11,974 | |||||||||||||||||||||||
Net
income
|
26,071 | |||||||||||||||||||||||
Net
income attributable to noncontrolling interest
|
- | |||||||||||||||||||||||
Net
income attributable to IDEXX Laboratories,
Inc. stockholders
|
$ | 26,071 |
For
the Three Months Ended
March
31,
|
|||||||
2010
|
2009
|
||||||
CAG
segment revenue:
|
|||||||
Instruments
and consumables
|
$
|
83,382
|
$
|
72,235
|
|||
Rapid
assay products
|
39,443
|
37,677
|
|||||
Laboratory
diagnostic and consulting services
|
79,840
|
68,692
|
|||||
Practice
information systems and digital radiography
|
18,752
|
15,034
|
|||||
Pharmaceutical
products
|
-
|
54
|
|||||
CAG
segment revenue
|
221,417
|
193,692
|
|||||
Water
segment revenue
|
17,864
|
15,851
|
|||||
Production
animal segment revenue
|
19,941
|
18,266
|
|||||
Other
segment revenue
|
9,303
|
8,646
|
|||||
Total
revenue
|
$
|
268,525
|
$
|
236,455
|
Level
1
|
Quoted
prices in active markets for identical assets or
liabilities.
|
Level
2
|
Observable
inputs other than Level 1 prices, such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or other
inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or liabilities. Foreign
currency exchange contracts and interest rate swaps classified as
derivative instruments are valued utilizing third-party pricing
services.
|
Level
3
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or liabilities. At March 31,
2010 and December 31, 2009, we had no Level 3 assets or
liabilities.
|
As
of March 31, 2010
|
Quoted
Prices
in
Active
Markets
for
Identical
Assets
(Level
1)
|
Significant
Other
Observable
Inputs
(Level
2)
|
Significant
Unobservable
Inputs
(Level
3)
|
Balance
at
March
31, 2010
|
||||||||||||
Assets
|
||||||||||||||||
Money
market funds(1)
|
$ | 59,014 | $ | - | $ | - | $ | 59,014 | ||||||||
Equity
mutual funds(2)
|
1,993 | - | - | 1,993 | ||||||||||||
Liabilities
|
||||||||||||||||
Foreign
currency exchange contracts(3)
|
- | 926 | - | 926 | ||||||||||||
Deferred
compensation(4)
|
1,993 | - | - | 1,993 | ||||||||||||
Interest
rate swaps(5)
|
- | 1,515 | - | 1,515 |
As
of December 31, 2009
|
Quoted
Prices
in
Active
Markets
for
Identical
Assets
(Level
1)
|
Significant
Other
Observable
Inputs
(Level
2)
|
Significant
Unobservable
Inputs
(Level
3)
|
Balance
at
December
31, 2009
|
||||||||||||
Assets
|
||||||||||||||||
Money
market funds(1)
|
$ | 47,021 | $ | - | $ | - | $ | 47,021 | ||||||||
Equity
mutual funds(2)
|
1,891 | - | - | 1,891 | ||||||||||||
Liabilities
|
||||||||||||||||
Foreign
currency exchange contracts(3)
|
- | 4,221 | - | 4,221 | ||||||||||||
Deferred
compensation(4)
|
1,891 | - | - | 1,891 | ||||||||||||
Interest
rate swaps(5)
|
- | 595 | - | 595 |
(1)
|
Money
market funds are included within Cash and cash
equivalents.
|
(2)
|
Equity
mutual funds relate to a deferred compensation plan that was assumed as
part of a previous business combination. This amount is included within
Other long-term assets, net. See item 4 below for a discussion of the
related deferred compensation
liability.
|
(3)
|
Foreign
currency exchange contracts are included within Accrued
liabilities.
|
(4)
|
Deferred
compensation plans are included within Other long-term liabilities. The
fair value of our deferred compensation plan is indexed to the performance
of the underlying equity mutual funds discussed in item 1
above.
|
(5)
|
Interest
rate swaps are included within Accrued
liabilities.
|
Currency Sold
|
U.S. Dollar Equivalent
|
||||||||||
March 31,
|
December 31,
|
March 31,
|
|||||||||
2010
|
2009
|
2009
|
|||||||||
Euro
|
$ | 49,882 | $ | 53,091 | $ | 48,843 | |||||
British
Pound
|
19,017 | 19,238 | 23,541 | ||||||||
Canadian
Dollar
|
18,095 | 18,849 | 24,740 | ||||||||
Australian
Dollar
|
6,863 | 7,086 | 6,414 | ||||||||
Japanese
Yen
|
9,040 | 9,795 | 7,253 | ||||||||
$ | 102,897 | $ | 108,059 | $ | 110,791 |
Currency Purchased
|
U.S. Dollar Equivalent
|
||||||||||
March 31,
|
December 31,
|
March 31,
|
|||||||||
2010
|
2009
|
2009
|
|||||||||
Swiss
Franc
|
$ | 8,425 | $ | 8,808 | $ | 7,306 |
U.S. Dollar Equivalent
|
|||||||||||
March 31,
|
December 31,
|
March 31,
|
|||||||||
2010
|
2009
|
2009
|
|||||||||
Interest
rate swap
|
$ | 80,000 | $ | 80,000 | $ | 80,000 |
Liability Derivatives
|
|||||||||||||
March 31, 2010
|
December 31, 2009
|
||||||||||||
Balance Sheet
Classification
|
Fair Value
|
Balance Sheet
Classification
|
Fair Value
|
||||||||||
Derivatives
designated as hedging instruments
|
|||||||||||||
Foreign
currency exchange contracts
|
Accrued
expenses
|
$
|
926
|
Accrued
expenses
|
$
|
4,221
|
|||||||
Interest
rate swaps
|
Accrued
expenses
|
1,515
|
Accrued
expenses
|
595
|
|||||||||
Total
derivative instruments
|
$
|
2,441
|
$
|
4,816
|
Gain (Loss) Recognized in OCI on
Derivative Instruments (Effective Portion)
|
|||||||||
For the Three Months Ended
March 31,
|
|||||||||
Derivative instruments
|
2010
|
2009
|
|||||||
Foreign
exchange contracts, net of tax
|
$
|
2,275
|
$
|
(1,287
|
)
|
||||
Interest
rate swaps, net of tax
|
(582
|
)
|
(213
|
)
|
|||||
Total
loss, net of tax
|
$
|
1,693
|
$
|
(1,500
|
)
|
Gain (Loss) Reclassified from Accumulated
OCI into Income (Effective Portion)
|
||||||||||
Classification of Gain (Loss)
Reclassified from OCI into
|
For the Three Months Ended
March 31,
|
|||||||||
Derivative instruments
|
Income (Effective Portion)
|
2010
|
2009
|
|||||||
Foreign
exchange contracts
|
Cost
of revenue
|
$ | (411 | ) | $ | 4,818 |
For the Three Months Ended March 31,
|
|||||||||||||||||||||||||||
Net Revenue
(dollars in thousands)
|
2010
|
2009
|
Dollar
Change
|
Percentage
Change
|
Percentage
Change from
Currency (1)
|
Percentage
Change from
Acquisitions/
Divestitures (2)
|
Percentage
Change Net of
Acquisitions/
Divestitures
and Currency
Effect
|
||||||||||||||||||||
CAG
|
$ | 221,417 | $ | 193,692 | $ | 27,725 | 14.3% | 3.6% | 0.8% | 9.9% | |||||||||||||||||
Water
|
17,864 | 15,851 | 2,013 | 12.7% | 5.2% | - | 7.5% | ||||||||||||||||||||
PAS
|
19,941 | 18,266 | 1,675 | 9.2% | 4.7% | - | 4.5% | ||||||||||||||||||||
Other
|
9,303 | 8,646 | 657 | 7.6% | 1.5% | - | 6.1% | ||||||||||||||||||||
Total
|
$ | 268,525 | $ | 236,455 | $ | 32,070 | 13.6% | 3.8% | 0.6% | 9.2% |
(1)
|
Represents
the percentage change in revenue attributed to the effect of changes in
currency rates from the three months ended March 31, 2009 compared to the
three months ended March 31, 2010.
|
(2)
|
Represents
the percentage change in revenue during the three months ended March 31,
2010 compared to the three months ended March 31, 2009 attributed to
incremental revenues from businesses acquired or revenues lost from
businesses divested or discontinued subsequent to December 31,
2008.
|
For the Three Months Ended March 31,
|
||||||||||||||||||||||||||||
Net Revenue
(dollars in thousands)
|
2010
|
2009
|
Dollar
Change
|
Percentage
Change
|
Percentage
Change from
Currency (1)
|
Percentage
Change from
Acquisitions/
Divestitures (2)
|
Percentage
Change Net of
Acquisitions/
Divestitures
and Currency
Effect
|
|||||||||||||||||||||
Instruments
and consumables
|
$ | 83,382 | $ | 72,235 | $ | 11,147 | 15.4 | % | 3.8 | % | - | 11.6 | % | |||||||||||||||
Rapid
assay products
|
39,443 | 37,677 | 1,766 | 4.7 | % | 1.3 | % | - | 3.4 | % | ||||||||||||||||||
Laboratory
diagnostic and consulting services
|
79,840 | 68,692 | 11,148 | 16.2 | % | 5.1 | % | 2.1 | % | 9.0 | % | |||||||||||||||||
Practice
information management systems and digital radiography
|
18,752 | 15,034 | 3,718 | 24.7 | % | 1.9 | % | 0.6 | % | 22.2 | % | |||||||||||||||||
Pharmaceutical
products
|
- | 54 | (54 | ) | (100.0 | %) | - | (100.0 | %) | - | ||||||||||||||||||
Net
CAG revenue
|
$ | 221,417 | $ | 193,692 | $ | 27,725 | 14.3 | % | 3.6 | % | 0.8 | % | 9.9 | % |
(1)
|
Represents
the percentage change in revenue attributed to the effect of changes in
currency rates from the three months ended March 31, 2009 compared to the
three months ended March 31, 2010.
|
(2)
|
Represents
the percentage change in revenue during the three months ended March 31,
2010 compared to the three months ended March 31, 2009 attributed to
incremental revenues from businesses acquired or revenues lost from
businesses divested or discontinued subsequent to December 31,
2008.
|
For the Three Months Ended March 31,
|
||||||||||||||||||||||||
Gross Profit (dollars in thousands)
|
2010
|
Percent of
Revenue
|
2009
|
Percent of
Revenue
|
Dollar
Change
|
Percentage
Change
|
||||||||||||||||||
CAG
|
$ | 113,330 | 51.2 | % | $ | 96,442 | 49.8 | % | $ | 16,888 | 17.5 | % | ||||||||||||
Water
|
11,214 | 62.8 | % | 11,156 | 70.4 | % | 58 | 0.5 | % | |||||||||||||||
PAS
|
13,474 | 67.6 | % | 13,108 | 71.8 | % | 366 | 2.8 | % | |||||||||||||||
Other
|
4,153 | 44.6 | % | 3,548 | 41.0 | % | 605 | 17.0 | % | |||||||||||||||
Unallocated
amounts
|
190 | N/A | 179 | N/A | 11 | 6.4 | % | |||||||||||||||||
Total
Company
|
$ | 142,361 | 53.0 | % | $ | 124,433 | 52.6 | % | $ | 17,928 | 14.4 | % |
For the Three Months Ended March 31,
|
||||||||||||||||||
Operating Expenses
(dollars in thousands)
|
2010
|
Percent of
Revenue
|
2009
|
Percent of
Revenue
|
Dollar
Change
|
Percentage
Change
|
||||||||||||
CAG
|
$
|
73,563
|
33.2
|
%
|
$
|
67,363
|
34.8
|
%
|
$
|
6,200
|
9.2
|
%
|
||||||
Water
|
4,091
|
22.9
|
%
|
3,844
|
24.3
|
%
|
247
|
6.4
|
%
|
|||||||||
PAS
|
8,740
|
43.8
|
%
|
8,158
|
44.7
|
%
|
582
|
7.1
|
%
|
|||||||||
Other
|
3,893
|
41.8
|
%
|
3,419
|
39.5
|
%
|
474
|
13.9
|
%
|
|||||||||
Unallocated
amounts
|
3,646
|
N/A
|
3,208
|
N/A
|
438
|
13.7
|
%
|
|||||||||||
Total
Company
|
$
|
93,933
|
35.0
|
%
|
$
|
85,992
|
36.4
|
%
|
$
|
7,941
|
9.2
|
%
|
Operating Income
(dollars in thousands)
|
2010
|
Percent of
Revenue
|
2009
|
Percent of
Revenue
|
Dollar
Change
|
Percentage
Change
|
||||||||||||
CAG
|
$
|
39,767
|
18.0
|
%
|
$
|
29,079
|
15.0
|
%
|
$
|
10,688
|
36.8
|
%
|
||||||
Water
|
7,123
|
39.9
|
%
|
7,312
|
46.1
|
%
|
(189
|
)
|
(2.6
|
%)
|
||||||||
PAS
|
4,734
|
23.7
|
%
|
4,950
|
27.1
|
%
|
(216
|
)
|
(4.4
|
%)
|
||||||||
Other
|
260
|
2.8
|
%
|
129
|
1.5
|
%
|
131
|
101.3
|
%
|
|||||||||
Unallocated
amounts
|
(3,456
|
)
|
N/A
|
(3,029
|
)
|
N/A
|
(427
|
)
|
(14.1
|
%)
|
||||||||
Total
Company
|
$
|
48,428
|
18.0
|
%
|
$
|
38,441
|
16.3
|
%
|
$
|
9,987
|
26.0
|
%
|
For the Three Months Ended March 31,
|
||||||||||||||||||
Operating Expenses
(dollars in thousands)
|
2010
|
Percent of
Revenue
|
2009
|
Percent of
Revenue
|
Dollar
Change
|
Percentage
Change
|
||||||||||||
Sales
and marketing
|
$
|
37,759
|
17.1
|
%
|
$
|
34,844
|
18.0
|
%
|
$
|
2,915
|