Biggest changeThe decrease in Other revenue was primarily due to lower sales of OPTI COVID-19 PCR testing products and services, following the discontinuation of active marketing of such products and services in the first quarter of 2023.The impact of currency movements decreased total revenue growth by 0.2%, while the impact of acquisitions increased total revenue growth by 0.1%. 48 The following table presents our total Company results of operations: For the Years Ended December 31, Change Total Company - Results of Operations (dollars in thousands) 2023 Percent of Revenue 2022 Percent of Revenue Amount Percentage Revenues $ 3,660,953 $ 3,367,324 $ 293,629 8.7 % Cost of revenue 1,470,983 1,362,986 107,997 7.9 % Gross profit 2,189,970 59.8 % 2,004,338 59.5 % 185,632 9.3 % Operating Expenses: Sales and marketing 566,066 15.5 % 524,505 15.6 % 41,561 7.9 % General and administrative 335,825 9.2 % 326,248 9.7 % 9,577 2.9 % Research and development 190,951 5.2 % 254,820 7.6 % (63,869) (25.1 %) Total operating expenses 1,092,842 29.9 % 1,105,573 32.8 % (12,731) (1.2 %) Income from operations $ 1,097,128 30.0 % $ 898,765 26.7 % $ 198,363 22.1 % Gross Profit .
Biggest changeThe impact of a business acquisition increased total revenue growth by 0.4%, while the change in foreign currency exchange rates decreased total revenue growth by 0.3%. 48 The following table presents our consolidated Company results of operations: For the Years Ended December 31, Change Total Company - Results of Operations (dollars in thousands) 2024 Percent of Revenue 2023 Percent of Revenue Amount Percentage Revenues $ 3,897,504 $ 3,660,953 $ 236,551 6.5 % Cost of revenue 1,518,577 1,470,983 47,594 3.2 % Gross profit 2,378,927 61.0 % 2,189,970 59.8 % 188,957 8.6 % Operating Expenses: Sales and marketing 588,507 15.1 % 566,066 15.5 % 22,441 4.0 % General and administrative 442,291 11.3 % 335,825 9.2 % 106,466 31.7 % Research and development 219,792 5.6 % 190,951 5.2 % 28,841 15.1 % Total operating expenses 1,250,590 32.1 % 1,092,842 29.9 % 157,748 14.4 % Income from operations $ 1,128,337 29.0 % $ 1,097,128 30.0 % $ 31,209 2.8 % Gross Profit .
GAAP. Management believes that reporting these non-GAAP financial measures provides supplemental analysis to help investors further evaluate our business performance and available borrowing capacity under our Credit Facility. Comparisons to Prior Periods . Our fiscal years end on December 31.
Management believes that reporting these non-GAAP financial measures provides supplemental analysis to help investors further evaluate our business performance and available borrowing capacity under our Credit Facility. Comparisons to Prior Periods . Our fiscal years end on December 31.
Placements of imaging systems are important to the growth of revenue streams that are recurring in nature, including extended maintenance agreements and IDEXX Web PACS, which is our cloud-based SaaS offering for viewing, accessing, 40 storing, and sharing multi-modality diagnostic images. We derive relatively higher margins from our subscription-based products.
Placements of imaging systems are important to the growth of revenue streams that are recurring in nature, including extended maintenance agreements and IDEXX Web PACS, which is our cloud-based SaaS offering for viewing, accessing, storing, and sharing multi-modality diagnostic images. We derive relatively higher margins from our subscription-based products.
Should the expected applicable tax rates change in the future, an adjustment to our deferred taxes would be credited or charged, as appropriate, to income in the period such determination was made. We periodically assess our exposures related to our worldwide provision for income taxes and believe that we have appropriately accrued taxes for contingencies.
Should the expected applicable tax rates change in the future, an adjustment to our deferred taxes would be credited or charged, as appropriate, to income in the period such determination was made. 43 We periodically assess our exposures related to our worldwide provision for income taxes and believe that we have appropriately accrued taxes for contingencies.
Our portfolio of practice management offerings is designed to serve the full range of customers primarily within the North American, Australian, New Zealand, and European regions. Cornerstone, ezyVet, Animana, IDEXX Neo, and DVMAX practice management systems provide integrated information solutions, backed by customer support and education.
Our portfolio of practice management offerings is designed to serve the full range of customers primarily within the North American, Australian, New Zealand, and European regions. Cornerstone, ezyVet, IDEXX Neo, and Animana practice management systems provide integrated information solutions, backed by customer support and education.
Our customer commitment arrangements that include up-front consideration paid to customers provide customers with incentives in the form of IDEXX Points or, from time to time, cash, upon entering into multi-year arrangements to purchase annual minimum amounts of future products or services.
Our customer commitment arrangements that include up-front consideration paid to customers provide customers with incentives in the form of IDEXX Points or, from time to time, cash, upon entering into multi-year arrangements to purchase annual minimum amounts of future products and services.
Our latest generation of chemistry, hematology, and urinalysis instruments demonstrates this commitment by offering enhanced ease of use, faster time to results, broader test menu and connectivity to various information technology platforms that enhance the value of the diagnostic information generated by the instruments.
Our latest generation of chemistry, hematology, cytology, and urinalysis instruments demonstrates this commitment by offering enhanced ease of use, faster time to results, broader test menu, and connectivity to various information technology platforms that enhance the value of the diagnostic information generated by the instruments.
We leverage this facility’s know-how, intellectual property, and manufacturing capability to continue to expand the menu and instrument capability of the VetStat and Catalyst platforms for veterinary applications, while reducing our cost of consumables by leveraging experience and economies of scale.
We leverage this facility’s know-how, intellectual 41 property, and manufacturing capability to continue to expand the menu and instrument capability of the VetStat and Catalyst platforms for veterinary applications, while reducing our cost of consumables by leveraging experience and economies of scale.
In the event that we determine that we would be able to realize our deferred tax assets in the future in excess of the net recorded amount, a reduction of the valuation allowance would increase income in the period such 43 determination was made.
In the event that we determine that we would be able to realize our deferred tax assets in the future in excess of the net recorded amount, a reduction of the valuation allowance would increase income in the period such determination was made.
Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, a reduction to the deferred tax asset would be charged against income in the period such determination was made.
Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, a reduction to the deferred tax asset would be charged to income in the period such determination was made.
Organic revenue growth should be considered in addition to, and not as a replacement for, or as a superior measure to, revenues reported in accordance with U.S. GAAP, and may not be comparable to similarly titled measures reported by other companies.
Organic revenue growth should be considered in addition to, and not as a replacement for, or as a superior measure to, revenue growth reported in accordance with U.S. GAAP, and may not be comparable to similarly titled measures reported by other companies.
IDEXX Web PACS is integrated with Cornerstone, ezyVet, IDEXX Neo, DVMAX, and IDEXX VetConnect PLUS to provide centralized access to diagnostic imaging results alongside patient diagnostic results from any internet connected device. Systems and hardware .
IDEXX Web PACS is integrated with Cornerstone, ezyVet, IDEXX Neo, and IDEXX VetConnect PLUS to provide centralized access to diagnostic imaging results alongside patient diagnostic results from any internet connected device. Systems and Hardware .
A typical acquisition that we do not consider a business is a customer list asset acquisition, which does not have all elements necessary to operate a business, such as employees or infrastructure.
A typical acquisition that we do not consider a business is a customer list asset acquisition, which does not have all elements necessary to operate a business, such 46 as employees or infrastructure.
For the year ended December 31, 2023, recurri ng diagnostic revenue, which is both highly durable and profitable, accounted for approximately 80% of our consolidated revenue. Our in-clinic diagnostic solutions, consisting of our IDEXX VetLab consumable products and SNAP rapid assay test kits, provide real-time reference lab quality diagnostic results for a variety of companion animal diseases and health conditions.
For the year ended December 31, 2024, recurri ng diagnostic revenue, which is both highly durable and profitable, accounted for approximately 80% of our consolidated revenue. Our in-clinic diagnostic solutions, consisting of our IDEXX VetLab consumable products and SNAP rapid assay test kits, provide real-time reference lab quality diagnostic results for a variety of companion animal diseases and health conditions.
We 42 estimate, based on historical experience, and apply judgment to predict the amounts of future customer purchases and expected price adjustments related to these multi-year arrangements.
We estimate, based on historical experience, and apply judgment to predict the amounts of future customer purchases and expected price adjustments related to these multi-year arrangements.
If a customer breaches their agreement, they are required to refund all or a portion of the up-front consideration, or make other repayments, remedial actions, or both.
If a customer breaches their agreement, they are required to refund 42 all or a portion of the up-front consideration, or make other repayments, remedial actions, or both.
We generate cash primarily through the payments made by customers for our companion animal veterinary, livestock, poultry, dairy, and water products and services, consulting services, and other various systems and services.
We generate cash primarily through the payments made by customers for our companion animal, livestock, poultry, dairy, and water products and services, consulting services, and other various systems and services.
We differentiate our practice management systems through enhanced functionality, ease of use, and embedded integration with in-clinic IDEXX VetLab instruments and outside reference laboratory test results. Software, hardware, and integrated services that run key functions of veterinary clinics, including managing patient electronic health records, scheduling, client communication, billing, and inventory management.
We differentiate our practice management systems through enhanced functionality, ease of use, and embedded integration with in-clinic IDEXX VetLab instruments and outside reference laboratory test results. We offer 40 software, hardware, and integrated services that run key functions of veterinary clinics, including managing patient electronic health records, scheduling, client communication, billing, and inventory management.
The financial covenant is a consolidated leverage ratio test that requires our ratio of debt to earnings before interest, taxes, depreciation, amortization, and share-based compensation, as defined in the Senior Note Agreements and Credit Facility, not to exceed 3.5-to-1. As of December 31, 2023, we were in compliance with the covenants of the Senior Note Agreements and Credit Facility.
The financial covenant is a consolidated leverage ratio test that requires our ratio of debt to earnings before interest, taxes, depreciation, amortization, and share-based compensation, as defined in the Senior Note Agreements and Credit Facility, not to exceed 3.5-to-1. As of December 31, 2024, we were in compliance with the covenants of the Senior Note Agreements and Credit Facility.
Summary of Significant Accounting Policies (v) and (w)” to the consolidated financial statements for the year ended December 31, 2023, included in this Annual Report on Form 10-K for a complete discussion of recent accounting pronouncements adopted and not adopted. 44 RESULTS OF OPERATIONS AND TRENDS Effects of Certain Factors on Results of Operations CAG Trends .
Summary of Significant Accounting Policies (v) and (w)” to the consolidated financial statements for the year ended December 31, 2024, included in this Annual Report on Form 10-K for a complete discussion of recent accounting pronouncements adopted and not adopted. 44 RESULTS OF OPERATIONS AND TRENDS Effects of Certain Factors on Results of Operations CAG Trends .
Revenue” to the consolidated financial statements for the year ended December 31, 2023, included in this Annual Report on Form 10-K for additional information about our revenue recognition policy and criteria for recognizing revenue. We enter into contracts where customers purchase combinations of IDEXX products and services.
Revenue” to the consolidated financial statements for the year ended December 31, 2024, included in this Annual Report on Form 10-K for additional information about our revenue recognition policy and criteria for recognizing revenue. We enter into contracts where customers purchase combinations of IDEXX products and services.
Financial Statements and Supplementary Data, Note 13 Debt” and “Part II, Item 8. Financial Statements and Supplementary Data. Note 16. Commitments, Contingencies and Guarantees” to the consolidated financial statements for the year ended December 31, 2023, included in this Annual Report on Form 10-K, respectively. 58 Financial Covenant .
Financial Statements and Supplementary Data, Note 13 Debt” and “Part II, Item 8. Financial Statements and Supplementary Data. Note 16. Commitments, Contingencies and Guarantees” to the consolidated financial statements for the year ended December 31, 2024, included in this Annual Report on Form 10-K, respectively. 58 Financial Covenant .
The discussion of our financial condition and results of operations and liquidity and capital resources for the year ended December 31, 2021, and year-over-year comparisons between 2022 and 2021, is included in our Annual Report on Form 10-K for the year ended December 31, 2022, within Item 7.
The discussion of our financial condition and results of operations and liquidity and capital resources for the year ended December 31, 2022, and year-over-year comparisons between 2023 and 2022, is included in our Annual Report on Form 10-K for the year ended December 31, 2023, within Item 7.
Our outside reference laboratories provide veterinarians with the benefits of a more comprehensive list of diagnostic tests and access to consultations with board-certified veterinary specialists and pathologists, combined with the benefit of same-day or next-day turnaround times.
Our outside reference laboratories provide veterinarians with the benefits of a more comprehensive list of diagnostic tests and access to consultations with board-certified veterinary specialists and pathologists, combined with the benefit of same-day or next-day turnaround times for most tests.
Segment Reporting” to the consolidated financial statements for the year ended December 31, 2023, included in this Annual Report on Form 10-K for financial information about our segments, including our product and service categories, and our geographic areas.
Segment Reporting” to the consolidated financial statements for the year ended December 31, 2024, included in this Annual Report on Form 10-K, for financial information about our segments, including our product and service categories, and our geographic areas.
We believe that building and maintaining a well-managed and disciplined infrastructure have helped minimize impacts of supply chain constraints, including product and component availability issues, logistics challenges, including extended shipping periods and delays, and inflationary pressures.
We believe that building and maintaining a well-managed and disciplined infrastructure has helped minimize impacts of supply chain constraints, including product and component availability issues, logistics challenges, including extended shipping periods and delays, and inflationary pressures.
We account for the customer’s right to earn rebates on future purchases as a separate performance obligation and determine the standalone selling price based on an estimate of rebates the customer will earn over the term of the program.
We account for the customer’s right to earn rebates on future purchases as a separate performance obligation and determine the standalone selling price based on an estimate of rebates the customer will earn over the term of the arrangement.
If our judgment as to the likely resolution of the uncertainty changes, if the uncertainty is ultimately settled or if the statute of limitation related to the uncertainty expires, the effects of the change would be recognized in the period in which the change, resolution or expiration occurs.
If our judgment as to the likely resolution of the uncertainty changes, if the uncertainty is ultimately settled, or if the statute of limitations related to the uncertainty expires, the effects of the change would be recognized in the period in which the change, resolution, or expiration occurs.
Financial Statements and Supplementary Data, Note 16. Commitments, Contingencies and Guarantees.” For more information on our future lease payments, refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 8. Leases” for our minimum lease payment schedule.
Financial Statements and Supplementary Data, Note 16. Commitments, Contingencies and Guarantees.” For more information on our future lease payments, refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 8. Lease Commitments” for our minimum lease payment schedule.
The net effects of changes in foreign currency exchange rates are related to changes in exchange rates between the U.S. dollar and the functional currencies of our foreign subsidiaries. These changes will fluctuate each year as the value of the U.S. dollar relative to the value of the foreign currencies change.
The net effect of changes in foreign currency exchange rates are related to changes in exchange rates between the U.S. dollar and the functional currencies of our foreign subsidiaries. These changes will fluctuate each year as the value of the U.S. dollar relative to the value of foreign currencies changes.
The currency control restricted cash is generally available for use within the country where it is held. 55 The following table presents additional key information concerning working capital: For the Three Months Ended December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 Days sales outstanding (1) 46.1 45.6 43.9 42.9 43.4 Inventory turns (2) 1.3 1.3 1.3 1.3 1.3 (1) Days 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.
The currency control restricted cash is generally available for use within the country where it is held. 55 The following table presents additional key information concerning working capital: For the Three Months Ended December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Days sales outstanding (1) 47.1 48.9 47.3 45.7 46.1 Inventory turns (2) 1.3 1.3 1.4 1.3 1.3 (1) Days 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.
Differences between estimated and actual customer purchases may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced contract assets and cumulative recognized revenue related to these programs by approximately $5.5 million at December 31, 2023.
Differences between estimated and actual customer purchases may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced contract assets and cumulative recognized revenue related to these programs by approximately $7.5 million as of December 31, 2024.
Differences between estimated and actual customer purchases may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced cumulative recognized revenue related to these programs by approximately $1.3 million at December 31, 2023.
Differences between estimated and actual customer purchases may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced cumulative recognized revenue related to these programs by approximately $1.1 million as of December 31, 2024.
Under the Credit Facility, we also pay quarterly commitment fees ranging from 0.075% to 0.25%, based on our leverage ratio, on any unused commitment. 57 Under the Credit Facility, the net repayment and borrowing activity resulted in increased cash used of $834.5 million during 2023, compared to 2022.
Under the Credit Facility, we also pay quarterly commitment fees ranging from 0.075% to 0.25%, based on our leverage ratio, on any unused commitment. 57 Under the Credit Facility, the net repayment and borrowing activity resulted in increased cash used of $329.0 million during 2024, compared to 2023.
Up-front incentives to customers are not made in exchange for distinct goods or services and are capitalized as consideration paid to customers (previously referred to as “customer acquisition costs”) within other current and long-term assets, which are subsequently recognized as a reduction to revenue over the term of the customer arrangement.
Up-front incentives to customers are not made in exchange for distinct goods or services and are capitalized as consideration paid to customers within other current and long-term assets, which are subsequently recognized as a reduction to revenue over the term of the customer arrangement.
We allocate total consideration to identified performance obligations, including the customer’s right to earn rebates on future purchases, which is deferred and subsequently recognized upon the purchase of products and services, partly offsetting rebates as they are earned. We estimate, based on historical experience, and apply judgment to predict the amounts of future customer rebates related to these multi-year arrangements.
We allocate total consideration to identified performance obligations, including the customer’s right to earn rebates on future purchases, which is deferred and subsequently recognized upon the purchase of products and services. We estimate, based on historical experience, and apply judgment to predict the amounts of future customer rebates related to these multi-year arrangements.
Differences between estimated and actual customer rebates may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced deferred revenue and cumulative recognized revenue related to these programs by approximately $0.1 million at December 31, 2023.
Differences between estimated and actual customer rebates may impact the timing and amount of revenue recognition during the term of the customer arrangement, and a 10% change in these estimates would have increased or reduced deferred revenue and cumulative recognized revenue related to these programs by approximately $0.3 million as of December 31, 2024.
The general availability of funds under the Credit Facility was further reduced by $1.5 million for letters of credit that were issued primarily in connection with our workers' compensation policy at December 31, 2023, and 2022. The Credit Facility contains affirmative, negative, and financial covenants customary for financings of this type.
The general availability of funds under the Credit Facility was further reduced by $1.9 million and $1.5 million for letters of credit that were issued primarily in connection with our workers' compensation policy as of December 31, 2024, and December 31, 2023, respectively. The Credit Facility contains affirmative, negative, and financial covenants customary for financings of this type.
These practice management systems support the veterinarian’s ability to practice better medicine and achieve the practice’s business objectives, including a quality client experience, staff efficiency and practice effectiveness and profitability. We market Cornerstone, ezyVet, IDEXX Neo, and DVMAX practice management systems to customers primarily in North America, Australia, and New Zealand.
These practice management systems support the veterinarian’s ability to practice better medicine and achieve the practice’s business objectives, including a quality client experience, staff efficiency, and practice effectiveness and profitability. We market Cornerstone, ezyVet, and IDEXX Neo practice management systems to customers primarily in North America, Australia, and New Zealand. We market our Animana offering to customers primarily throughout Europe.
We primarily fund our share repurchases with cash generated from operations, as well as from various capital market activities, including the committed available financing through our Credit Facility. C ash used to repurchase shares of our common s tock decreased by $747.8 million during 2023 , compared to 2022. Refer to “Part II, Item 8.
We primarily fund our share repurchases with cash generated from operations, as well as from various capital market activities, including the committed available financing through our Credit Facility. C ash used to repurchase shares of our common s tock increased by $765.1 million during 2024 , compared to 2023. Refer to “Part II, Item 8.
Global 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. In the U.S., average diagnostics revenue per practice grew approximately 8% on a same-store basis during 2023, faster than approximately 6% growth in overall clinic revenues.
Global 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. In the U.S., average diagnostics revenue per practice grew approximately 4% on a same-store basis during 2024, faster than approximately 3% growth in overall practice revenues.
The net proceeds of the Term Loan were used to repay previously incurred revolver borrowings under the Credit Facility. The Term Loan is subject to the same affirmative and negative covenants and events of default as the borrowings previously incurred pursuant to the Credit Facility.
The Term Loan matures on October 20, 2025. The net proceeds of the Term Loan were used to repay previously incurred revolver borrowings under the Credit Facility. The Term Loan is subject to the same affirmative and negative covenants and events of default as the borrowings previously incurred pursuant to the Credit Facility.
Accordingly, we did not record any liabilities for these obligations at December 31, 2023 and 2022, and do not anticipate any future payments for these guarantees. As of December 31, 2023, our remaining obligation associated with the deemed repatriation tax resulting from the Tax Cut and Jobs Act of 2017 is $21.8 million.
Accordingly, we did not record any liabilities for these obligations as of December 31, 2024, and 2023, and do not anticipate any future payments for these guarantees. As of December 31, 2024, we paid our remaining obligation associated with the deemed repatriation tax resulting from the Tax Cuts and Jobs Act of 2017 for $21.8 million.
For the year ended December 31, 2023, approximately 21% of our consolidated revenue was derived from products manufactured or sourced in U.S. dollars and sold internationally in local currencies, compared to 21% for the year ended December 31, 2022, and 23% for the year ended December 31, 2021.
For the year ended December 31, 2024, approximately 22% of our consolidated revenue was derived from products manufactured or sourced in U.S. dollars and sold internationally in local currencies, compared to 21% for both the years ended December 31, 2023, and December 31, 2022.
As of December 31, 2023, we had a remaining borrowing availability of $998.5 million under our $1.25 billion Credit Facility with $250.0 million outstanding borrowing under the Credit Facility. The general availability of funds under our Credit Facility is reduced by $1.5 million for outstanding letters of credit.
As of December 31, 2024, we had a remaining borrowing availability of $998.1 million under our $1.25 billion Credit Facility, with $250.0 million in outstanding borrowings under the Credit Facility. The general availability of funds under our Credit Facility is reduced by $1.9 million for outstanding letters of credit.
We market our Animana offering to customers primarily throughout Europe. Our diagnostic imaging systems offer a convenient radiographic solution that provides superior image quality and the ability to share images with clients virtually anywhere. IDEXX imaging software enables enhanced diagnostic features and streamlined integration with our other products and services.
Our diagnostic imaging systems offer a convenient radiographic solution that provides superior image quality and the ability to share images with clients virtually anywhere. IDEXX imaging software enables enhanced diagnostic features and streamlined integration with our other products and services.
The increase in IDEXX VetLab consumables revenue was primarily due to higher price realization and higher sales volumes, supported by the expansion of our installed base of instruments and our expanded menu of available tests. The impact of currency movements decreased revenue growth by 0.3%.
The increase in IDEXX VetLab consumables revenue was primarily due to higher price realization and, to a lesser extent, higher sales volumes, supported by the expansion of our installed base of instruments and our expanded menu of available tests. The change in foreign currency exchange rates decreased revenue growth by 0.3%.
Although we have several patents and licenses of patents and technologies from third parties that expired during 2023, and several that are expected to expire in 2024 and beyond, the expiration of these patents or licenses, individually or in the aggregate, is not expected to have a material effect on our financial position or future operations due to a range of factors as described in “Part I, Item 1.
Although certain patents and licenses of patents and technologies from third parties periodically expire, the expiration of these patents or licenses, individually or in the aggregate, is not expected to have a material effect on our financial position or future operations due to a range of factors as described in “Part I, Item 1.
At December 31, 2023, we had $250.0 million outstanding on our line of credit, all of which was on our $250.0 million Term Loan under the Credit Facility. At December 31, 2022, we had $329.0 million outstanding on our line of credit and a $250.0 million Term Loan, for a total of $579.0 million outstanding under the Credit Facility.
As of December 31, 2023, we had $250.0 million outstanding on our line of credit and a $250.0 million Term Loan, all of which was on our $250.0 million Term Loan under the Credit Facility.
Although this data is a limited sample, and may be susceptible to short-term impacts, we believe that this data provides a fair and meaningful long-term representation of the trend in patient visit activity in the U.S., providing us insight regarding demand for our products and services. 45 Economic conditions can also affect the purchasing decisions of our Water and LPD business customers.
Although this data is a limited sample, and may be susceptible to short-term impacts, we believe that this data provides a fair and meaningful long-term representation of the trend in patient visit activity in the U.S., providing us insight regarding demand for our products and services.
Our cash disbursements are primarily related to compensation and benefits for our employees, inventory and supplies, taxes, research and development, capital expenditures, rents, occupancy-related charges, interest expense, and business acquisitions. At December 31, 2023, we had $453.9 million of cash and cash equivalents, compared to $112.5 million on December 31, 2022.
Our cash disbursements are primarily related to compensation and benefits for our employees, inventory and supplies, repurchase of our common stock, taxes, research and development, capital expenditures, rents, occupancy-related charges, interest expense, and business acquisitions. As of December 31, 2024, we had $288.3 million of cash and cash equivalents, compared to $453.9 million as of December 31, 2023.
At December 31, 2023, we were in compliance with the covenants of the Credit Facility.
As of December 31, 2024, we were in compliance with the covenants of the Credit Facility.
Cash and cash equivalents at December 31, 2023, included approximately USD $1.7 million in cash denominated in non-U.S. currencies held in countries with currency control restrictions, which limit our ability to transfer funds outside of the countries in which they are held.
Cash and cash equivalents as of December 31, 2024, included approximately USD $1.0 million in cash denominated in non-U.S. currencies held in a country with currency control restrictions, which limit our ability to transfer funds outside of the country in which they are held without incurring costs.
Our purchase obligations beyond 2024 are approximately $55.2 million. These purchase obligation amounts do not include amounts recorded in accounts payable as of December 31, 2023. The expected timing of payments of our purchase obligations is estimated based on current information.
As of December 31, 2024, we had approximately $211.0 million in purchase obligations due in 2025. Our purchase obligations beyond 2025 are approximately $168.7 million. These purchase obligation amounts do not 59 include amounts recorded in accounts payable, as of December 31, 2024. The expected timing of payments of our purchase obligations is estimated based on current information.
We have not incurred material expenses in discharging any of these indemnification obligations and, based on our analysis of the nature of the risks involved, we believe that the fair value of these agreements is minimal.
In many cases, we limit the maximum amount of our indemnification obligations, but in some cases those obligations may be theoretically unlimited. We have not incurred material expenses in discharging any of these indemnification obligations and, based on our analysis of the nature of the risks involved, we believe that the fair value of these agreements is minimal.
The following table presents cash, cash equivalents and marketable securities held domestically, and by our foreign subsidiaries: For the Years Ended December 31, Cash and cash equivalents (in thousands) 2023 2022 U.S. $ 324,434 $ 16,112 Foreign 129,498 96,434 Total $ 453,932 $ 112,546 Total cash, cash equivalents and marketable securities held in U.S. dollars by our foreign subsidiaries $ 13,170 $ 6,647 Of the $453.9 million of cash and cash equivalents held as of December 31, 2023, $163.1 million was held as bank deposits at a diversified group of institutions, primarily systemically important banks, and $290.8 million was held in a U.S. government money market fund.
The following table presents cash, cash equivalents, and marketable securities held domestically and by our foreign subsidiaries: For the Years Ended December 31, Cash and cash equivalents (in thousands) 2024 2023 U.S. $ 145,118 $ 324,434 Foreign 143,148 129,498 Total $ 288,266 $ 453,932 Total cash, cash equivalents and marketable securities held in U.S. dollars by our foreign subsidiaries $ 10,623 $ 13,170 Of the $288.3 million of cash and cash equivalents held as of December 31, 2024, $148.7 million was held as bank deposits at a diversified group of institutions, primarily systemically important banks, and $139.6 million was held in a U.S. government money market fund.
Our facility in Roswell, Georgia develops and manufactures the OPTI product lines using the same or similar technology to support the electrolyte requirements of certain CAG products.
During the first quarter of 2023, we discontinued actively marketing our COVID-19 testing products and services. Our facility in Roswell, Georgia, develops and manufactures the OPTI product lines using the same or similar technology to support the electrolyte requirements of certain CAG products.
The overall change in foreign currency exchange rates was not significant to operating expense growth. 52 Livestock, Poultry and Dairy The following table presents the LPD segment results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2023 Percent of Revenue 2022 Percent of Revenue Amount Percentage Revenues $ 121,659 $ 122,607 $ (948) (0.8 %) Cost of revenue 56,219 49,606 6,613 13.3 % Gross profit 65,440 53.8 % 73,001 59.5 % (7,561) (10.4 %) Operating Expenses: Sales and marketing 25,798 21.2 % 23,491 19.2 % 2,307 9.8 % General and administrative 17,174 14.1 % 17,119 14.0 % 55 0.3 % Research and development 12,493 10.3 % 12,582 10.3 % (89) (0.7 %) Total operating expenses 55,465 45.6 % 53,192 43.4 % 2,273 4.3 % Income from operations $ 9,975 8.2 % $ 19,809 16.2 % $ (9,834) (49.6 %) Revenue .
The change in foreign currency exchange rates was not significant to operating expense growth. 52 Livestock, Poultry and Dairy The following table presents the LPD segment results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2024 Percent of Revenue 2023 Percent of Revenue Amount Percentage Revenues $ 122,060 $ 121,659 $ 401 0.3 % Cost of revenue 59,500 56,219 3,281 5.8 % Gross profit 62,560 51.3 % 65,440 53.8 % (2,880) (4.4 %) Operating Expenses: Sales and marketing 28,027 23.0 % 25,798 21.2 % 2,229 8.6 % General and administrative 16,716 13.7 % 17,174 14.1 % (458) (2.7 %) Research and development 11,184 9.2 % 12,493 10.3 % (1,309) (10.5 %) Total operating expenses 55,927 45.8 % 55,465 45.6 % 462 0.8 % Income from operations $ 6,633 5.4 % $ 9,975 8.2 % $ (3,342) (33.5 %) Revenue .
This projected increase in the effective tax rate over the full year 2023 effective tax rate, is primarily due to the non-recurring reductions in our December 31, 2023, effective tax rate associated with the release of valuation allowances. 54 LIQUIDITY AND CAPITAL RESOURCES We fund the capital needs of our business through cash on hand, funds generated from operations, proceeds from long-term senior note financings, and amounts available under our Credit Facility.
This increase in the projected 2025 effective tax rate is primarily due to estimated reductions in tax benefits, compared to 2024, from share-based compensation and from the release of tax reserves related to uncertain tax positions. 54 LIQUIDITY AND CAPITAL RESOURCES We fund the capital needs of our business through cash on hand, funds generated from operations, proceeds from long-term senior note financings, and amounts available under our Credit Facility.
Our total capital expenditure plan for 2024 is estimated to be approximately $180.0 million, which includes capital investments in manufacturing and operations facilities to support growth, as well as investments in customer-facing software.
Our total capital expenditure plan for 2025 is estimated to be approximately $160.0 million, which includes capital investments in manufacturing and operations facilities to support growth, as well as investments in customer-facing software development. Financing Activities . Cash used by financing activities was $878.1 million during 2024, compared to $442.0 million used during 2023.
Animana, ezyVet, and IDEXX Neo practice management systems are subscription-based SaaS offerings designed to provide flexible pricing and a durable, recurring revenue stream, while utilizing cloud technology instead of a client server platform.
Animana, ezyVet, and IDEXX Neo practice management systems are subscription-based SaaS offerings designed to provide flexible pricing and a durable, recurring revenue stream, while utilizing cloud technology instead of a client server platform. We also offer add-on subscription services such as Pet Health Network Pro, Vello, Petly Plans, and credit card processing.
The overall change in foreign currency exchange rates was not significant to operating expense growth. 51 Water The following table presents the Water segment results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2023 Percent of Revenue 2022 Percent of Revenue Amount Percentage Revenues $ 168,149 $ 155,720 $ 12,429 8.0 % Cost of revenue 52,148 45,861 6,287 13.7 % Gross profit 116,001 69.0 % 109,859 70.5 % 6,142 5.6 % Operating Expenses: Sales and marketing 21,249 12.6 % 18,564 11.9 % 2,685 14.5 % General and administrative 15,655 9.3 % 14,353 9.2 % 1,302 9.1 % Research and development 4,757 2.8 % 4,423 2.8 % 334 7.6 % Total operating expenses 41,661 24.8 % 37,340 24.0 % 4,321 11.6 % Income from operations $ 74,340 44.2 % $ 72,519 46.6 % $ 1,821 2.5 % Revenue .
The change in foreign currency exchange rates was not significant to operating expense growth. 51 Water The following table presents the Water segment results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2024 Percent of Revenue 2023 Percent of Revenue Amount Percentage Revenues $ 185,112 $ 168,149 $ 16,963 10.1 % Cost of revenue 55,101 52,148 2,953 5.7 % Gross profit 130,011 70.2 % 116,001 69.0 % 14,010 12.1 % Operating Expenses: Sales and marketing 23,149 12.5 % 21,249 12.6 % 1,900 8.9 % General and administrative 16,873 9.1 % 15,655 9.3 % 1,218 7.8 % Research and development 5,456 2.9 % 4,757 2.8 % 699 14.7 % Total operating expenses 45,478 24.6 % 41,661 24.8 % 3,817 9.2 % Income from operations $ 84,533 45.7 % $ 74,340 44.2 % $ 10,193 13.7 % Revenue .
Similar to our veterinary instruments and 41 consumables strategy, a substantial portion of the revenues from this product line is derived from the sale of consumables for use on the installed base of electrolyte and blood gas analyzers.
Similar to our veterinary instruments and consumables strategy, a substantial portion of the revenues from this product line is derived from the sale of consumables for use on the installed base of electrolyte and blood gas analyzers. Previously, we also provided human testing solutions for the detection of SARS-CoV-2, the virus that causes COVID-19.
On October 20, 2022, pursuant to the terms of the Credit Facility, the term lenders thereunder provided us, as borrower, an incremental term loan in an aggregate principal amount of $250.0 million (the “Term Loan”). The Term Loan matures on October 20, 2025.
Under the $1.25 billion Credit Facility, the $1.0 billion unsecured credit line matures on December 9, 2026, and requires no scheduled prepayments before that date. On October 20, 2022, pursuant to the terms of the Credit Facility, the term lenders thereunder provided us, as borrower, an incremental term loan in an aggregate principal amount of $250.0 million (the “Term Loan”).
We believe the efforts required to convert and retain these acquired customers are similar in nature to our existing customer base and therefore are included in organic revenue growth. 46 We also use Adjusted EBITDA, gross debt, net debt, gross debt to Adjusted EBITDA ratio and net debt to Adjusted EBITDA ratio, all of which are non-GAAP financial measures that should be considered in addition to, and not as a replacement for, financial measures presented according to U.S.
We also use Adjusted EBITDA, gross debt, net debt, gross debt to Adjusted EBITDA ratio, and net debt to Adjusted EBITDA ratio, all of which are non-GAAP financial measures that should be considered in addition to, and not as a replacement for, financial measures presented according to U.S. GAAP.
RECENT ACCOUNTING PRONOUNCEMENTS Refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 2.
Income Taxes” in the accompanying Notes to consolidated financial statements for more information. RECENT ACCOUNTING PRONOUNCEMENTS Refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 2.
(2) Inventory turns represent inventory-related cost of product revenue for the 12 months preceding each quarter-end divided by the average inventory balances at the beginning and end of each quarter.
(2) Inventory turns are calculated as the ratio our inventory-related cost of revenue for the quarter multiplied by four, divided by the average inventory balances at the beginning and end of each quarter.
With our SmartFlow and Vet Radar cloud technology, we are able to improve overall patient management through coordination and tracking of every step in a patient workflow.
With our SmartFlow and Vet Radar cloud technology, we are able to improve overall patient management through coordination and tracking of every step in a patient workflow. Our Pet Health Network Pro and Vello software provide online client communication and engagement functionality integrated into practice management system workflow.
The overall change in foreign currency exchange rates was not significant to operating expense growth. 49 Companion Animal Group The following table presents revenue by product and service category for CAG: For the Years Ended December 31, Net Revenue (dollars in thousands) 2023 2022 Dollar Change Reported Revenue Growth (1) Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth (1) CAG Diagnostics recurring revenue: $ 2,935,425 $ 2,660,280 $ 275,145 10.3 % (0.2 %) — 10.5 % IDEXX VetLab consumables 1,188,261 1,057,236 131,025 12.4 % (0.3 %) — 12.7 % Rapid assay products 344,494 313,667 30,827 9.8 % (0.2 %) — 10.0 % Reference laboratory diagnostic and consulting services 1,278,617 1,178,113 100,504 8.5 % (0.1 %) — 8.6 % CAG Diagnostics services and accessories 124,053 111,264 12,789 11.5 % (0.3 %) — 11.8 % CAG Diagnostics capital - instruments 137,603 147,326 (9,723) (6.6 %) (0.1 %) — (6.5 %) Veterinary software, services and diagnostic imaging systems: 279,328 251,187 28,141 11.2 % (0.2 %) — 11.4 % Recurring revenue 214,597 180,973 33,624 18.6 % (0.2 %) — 18.8 % Systems and hardware 64,731 70,214 (5,483) (7.8 %) (0.2 %) — (7.6 %) Net CAG revenue $ 3,352,356 $ 3,058,793 $ 293,563 9.6 % (0.2 %) — 9.8 % (1) Reported revenue growth and organic revenue growth may not recalculate due to rounding.
The change in foreign currency exchange rates was not significant to operating expense growth. 49 Companion Animal Group The following table presents revenue by product and service category for CAG: For the Years Ended December 31, Net Revenue (dollars in thousands) 2024 2023 Dollar Change Reported Revenue Growth (1) Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth (1) CAG Diagnostics recurring revenue: $ 3,129,492 $ 2,935,425 $ 194,067 6.6 % (0.2 %) — 6.8 % IDEXX VetLab consumables 1,303,250 1,188,261 114,989 9.7 % (0.3 %) — 10.0 % Rapid assay products 359,754 344,494 15,260 4.4 % (0.3 %) — 4.7 % Reference laboratory diagnostic and consulting services 1,336,121 1,278,617 57,504 4.5 % (0.1 %) — 4.6 % CAG Diagnostics services and accessories 130,367 124,053 6,314 5.1 % (0.4 %) — 5.5 % CAG Diagnostics capital - instruments $ 131,928 $ 137,603 $ (5,675) (4.1 %) (0.8 %) — (3.4 %) Veterinary software, services and diagnostic imaging systems: $ 312,624 $ 279,328 $ 33,296 11.9 % (0.1 %) 4.7 % 7.3 % Recurring revenue 250,359 214,597 35,762 16.7 % — 6.0 % 10.7 % Systems and hardware 62,265 64,731 (2,466) (3.8 %) (0.1 %) 0.3 % (4.0 %) Net CAG revenue $ 3,574,044 $ 3,352,356 $ 221,688 6.6 % (0.2 %) 0.4 % 6.4 % (1) Reported revenue growth and organic revenue growth may not recalculate due to rounding.
Financing Activities . Cash used by financing activities was $442.0 million during 2023, compared to $370.9 million used during 2022. The increase in cash used by financing activities was primarily due to $329.0 million cash used for repayments under our Credit Facility in the current year, compared to borrowings of $505.5 million under our Credit Facility in the prior year.
This increase in cash used by financing was partially offset by no borrowings or repayments under our Credit Facility during the current year, compared to repayments of $329.0 million under our Credit Facility during the prior year.
CAG Diagnostics Capital – Instrument Revenue . T he decrease in instrument revenue was primarily due to instrument sales mix, program pricing effects and the regional mix of instrument placements, partially offset by higher premium instrument placements. The impact of currency movements decreased revenue growth by 0.1%. Veterinary Software, Services, and Diagnostic Imaging Systems Revenue .
T he decrease in instrument revenue was primarily due to program effects on pricing, partially offset by higher ProCyte One and SediVue Dx placements. The change in foreign currency exchange rates decreased revenue growth by 0.8%. Veterinary Software, Services, and Diagnostic Imaging Systems Revenue .
The following details our consolidated leverage ratio calculation: (in thousands) Twelve Months Ended Trailing 12 Months Adjusted EBITDA: December 31, 2023 Net income attributable to stockholders $ 845,042 Interest expense 41,581 Provision for income taxes 216,134 Depreciation and amortization 114,908 Acquisition-related expense 27 Share-based compensation expense 59,739 Extraordinary and other non-recurring non-cash charges 1,484 Adjusted EBITDA $ 1,278,915 (dollars in thousands) Twelve Months Ended Debt to Adjusted EBITDA Ratio: December 31, 2023 Line of credit $ 250,000 Current and long-term portion of long-term debt 697,880 Total debt 947,880 Acquisition-related consideration payable 287 Deferred financing costs 308 Gross debt $ 948,475 Gross debt to Adjusted EBITDA ratio 0.74 Cash and cash equivalents $ (453,932) Net debt $ 494,543 Net debt to Adjusted EBITDA ratio 0.39 Commitments, Contingencies and Guarantees For more information regarding our commitments, contingencies and guarantees, refer to “Part II, Item 8.
The following details our consolidated leverage ratio calculation: (in thousands) Twelve Months Ended Trailing 12 Months Adjusted EBITDA: December 31, 2024 Net income attributable to stockholders $ 887,867 Interest expense 31,205 Provision for income taxes 221,964 Depreciation and amortization 129,936 Acquisition-related expense 204 Share-based compensation expense 60,295 Extraordinary and other non-recurring non-cash charges 250 Adjusted EBITDA $ 1,331,721 (dollars in thousands) Twelve Months Ended Debt to Adjusted EBITDA Ratio: December 31, 2024 Line of credit $ 250,000 Current and long-term portion of long-term debt 617,573 Total debt 867,573 Acquisition-related consideration payable 2,587 Deferred financing costs 230 Gross debt $ 870,390 Gross debt to Adjusted EBITDA ratio 0.65 Cash and cash equivalents $ (288,266) Net debt $ 582,124 Net debt to Adjusted EBITDA ratio 0.44 Commitments, Contingencies and Guarantees For more information regarding our commitments, contingencies, and guarantees, refer to “Part II, Item 8.
The overall change in foreign currency exchange rates was not significant to operating expense growth. 53 Other The following table presents the Other results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2023 Percent of Revenue 2022 Percent of Revenue Amount Percentage Revenues $ 18,789 $ 30,204 $ (11,415) (37.8 %) Cost of revenue 12,686 15,303 (2,617) (17.1 %) Gross profit 6,103 32.5 % 14,901 49.3 % (8,798) (59.0 %) Operating Expenses: Sales and marketing 1,761 9.4 % 1,795 5.9 % (34) (1.9 %) General and administrative 3,295 17.5 % 6,030 20.0 % (2,735) (45.4 %) Research and development 974 5.2 % 1,588 5.3 % (614) (38.7 %) Total operating expenses 6,030 32.1 % 9,413 31.2 % (3,383) (35.9 %) Income from operations $ 73 0.4 % $ 5,488 18.2 % $ (5,415) (98.7 %) Revenue .
The change in foreign currency exchange rates was not significant to operating expense growth. 53 Other The following table presents the Other results of operations: For the Years Ended December 31, Change Results of Operations (dollars in thousands) 2024 Percent of Revenue 2023 Percent of Revenue Amount Percentage Revenues $ 16,288 $ 18,789 $ (2,501) (13.3 %) Cost of revenue 9,112 12,686 (3,574) (28.2 %) Gross profit 7,176 44.1 % 6,103 32.5 % 1,073 17.6 % Operating Expenses: Sales and marketing 1,160 7.1 % 1,761 9.4 % (601) (34.1 %) General and administrative 6,504 39.9 % 3,295 17.5 % 3,209 97.4 % Research and development 757 4.6 % 974 5.2 % (217) (22.3 %) Total operating expenses 8,421 51.7 % 6,030 32.1 % 2,391 39.7 % Income from operations $ (1,245) (7.6 %) $ 73 0.4 % $ (1,318) (1,805.5 %) Revenue .
Excluding the impact of foreign currency movements, the increase in the gross profit margin was primarily due to higher realized prices, partially offset by higher product costs. Operating Expenses . Sales and marketing expense increased p rimarily due to higher personnel-related and travel costs. General and administrative expense increased primarily due to higher personnel-related costs.
The change in foreign currency exchange rates on the gross profit margin was not significant. Operating Expenses . Sales and marketing expense increased p rimarily due to higher personnel-related costs and marketing expenses. General and administrative expense increased primarily due to higher personnel-related costs and an increase in bad debt expense.
Our net liability for uncertain tax positions was $25.0 million as of December 31, 2023, and $25.8 million as of December 31, 2022, which includes estimated interest expense and penalties. Refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 14. Income Taxes” in the accompanying Notes to consolidated financial statements for more information.
Our net liability for uncertain tax positions was $18.1 million as of December 31, 2024, and $22.3 million as of December 31, 2023. We also accrue for estimated interest expense and penalties on our uncertain tax positions. Refer to “Part II, Item 8. Financial Statements and Supplementary Data, Note 14.
Gross profit increased due to higher pricing and sales volumes, which supported a 30 basis point increase in the gross profit margin. The impact from foreign currency movements decreased the gross profit margin by approximately 60 basis points, primarily from the impact of lower hedge gains in the current year compared to the prior year.
The change in foreign currency exchange rates decreased the gross profit margin by approximately 30 basis points, including the impact of higher hedge gains in the current year compared to the prior year. Operating Expenses . Sales and marketing expense increased primarily due to higher personnel-related costs.
Unless otherwise stated, the analysis and discussion of our financial condition, results of operations and liquidity, including references to growth and organic growth and increases and decreases, are being compared to the equivalent prior year period. 47 Twelve Months Ended December 31, 2023, Compared to Twelve Months Ended December 31, 2022 Total Company The following table presents revenue by operating segment by U.S. and non-U.S., or international geographies: For the Years Ended December 31, Net Revenue (dollars in thousands) 2023 2022 Dollar Change Reported Revenue Growth (1) Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth (1) CAG $ 3,352,356 $ 3,058,793 $ 293,563 9.6 % (0.2 %) — 9.8 % United States 2,282,507 2,073,222 209,285 10.1 % — — 10.1 % International 1,069,849 985,571 84,278 8.6 % (0.6 %) — 9.1 % Water $ 168,149 $ 155,720 $ 12,429 8.0 % (0.3 %) 1.1 % 7.2 % United States 83,838 76,875 6,963 9.1 % — 0.5 % 8.5 % International 84,311 78,845 5,466 6.9 % (0.6 %) 1.6 % 5.9 % LPD $ 121,659 $ 122,607 $ (948) (0.8 %) — — (0.8 %) United States 18,961 16,633 2,328 14.0 % — — 14.0 % International 102,698 105,974 (3,276) (3.1 %) 0.1 % — (3.1 %) Other $ 18,789 $ 30,204 $ (11,415) (37.8 %) — — (37.8 %) Total Company $ 3,660,953 $ 3,367,324 $ 293,629 8.7 % (0.2 %) 0.1 % 8.8 % United States 2,391,427 2,182,959 208,468 9.5 % — — 9.5 % International 1,269,526 1,184,365 85,161 7.2 % (0.5 %) 0.1 % 7.6 % (1) Reported revenue growth and organic revenue growth may not recalculate due to rounding.
Unless otherwise stated, the analysis and discussion of our financial condition, results of operations and liquidity, including references to growth and organic growth and increases and decreases, are being compared to the equivalent prior year period. 47 Twelve Months Ended December 31, 2024, Compared to Twelve Months Ended December 31, 2023 Total Company The following table presents revenue by operating segment by U.S. and non-U.S., or international, geographies: For the Years Ended December 31, Net Revenue (dollars in thousands) 2024 2023 Dollar Change Reported Revenue Growth (1) Percentage Change from Currency Percentage Change from Acquisitions Organic Revenue Growth (1) CAG $ 3,574,044 $ 3,352,356 $ 221,688 6.6 % (0.2 %) 0.4 % 6.4 % United States 2,409,152 2,282,507 126,645 5.5 % — 0.6 % 5.0 % International 1,164,892 1,069,849 95,043 8.9 % (0.7 %) — 9.6 % Water $ 185,112 $ 168,149 $ 16,963 10.1 % (0.5 %) — 10.6 % United States 95,347 83,838 11,509 13.7 % — — 13.7 % International 89,765 84,311 5,454 6.5 % (1.0 %) — 7.5 % LPD $ 122,060 $ 121,659 $ 401 0.3 % (0.9 %) — 1.2 % United States 22,250 18,961 3,289 17.3 % — — 17.3 % International 99,810 102,698 (2,888) (2.8 %) (1.0 %) — (1.8 %) Other $ 16,288 $ 18,789 $ (2,501) (13.3 %) — — (13.3 %) Total Company $ 3,897,504 $ 3,660,953 $ 236,551 6.5 % (0.3 %) 0.4 % 6.4 % United States 2,533,174 2,391,427 141,747 5.9 % — 0.5 % 5.4 % International 1,364,330 1,269,526 94,804 7.5 % (0.8 %) — 8.2 % (1) Reported revenue growth and organic revenue growth may not recalculate due to rounding.
Water testing volumes may be susceptible to declines in discretionary testing for existing home and commercial sales and in mandated testing as a result of decreases in home and commercial construction. In addition, fiscal difficulties can also reduce government funding for water and herd health screening services.
Economic conditions can also affect the purchasing decisions of our Water and LPD business customers. Water testing volumes may be susceptible to declines in discretionary testing for existing home and commercial sales and in mandated testing as a result of decreases in home and commercial construction.
We believe that the diversity of our products and services and the geographic diversity of our customers partially mitigate the potential effects of the economic environment and negative consumer sentiment on our revenue growth rates. Distributor Purchasing and Inventories .
In addition, fiscal difficulties can also reduce government funding for water and herd health screening services. We believe that the diversity of our products and services and the geographic diversity of our customers partially mitigate the potential effects of the economic environment and negative consumer sentiment on our revenue growth rates. Effect of Geopolitical Conflicts .
We also have purchase obligations that include agreements and purchase orders to purchase goods or services that are contractually enforceable and that specify all significant terms, including fixed or minimum quantities, pricing, and approximate timing of purchases. As of December 31, 2023, we had approximately $196.3 million in purchase obligations due in 2024.
Debt” for more information about our Credit Facility and for more information on our repayment of our Senior Notes. We also have purchase obligations that include agreements and purchase orders to purchase goods or services that are contractually enforceable and that specify all significant terms, including fixed or minimum quantities, pricing, and approximate timing of purchases.