Go Pro

IDEXX Laboratories (IDXX) Financials

IDEXX Laboratories logo
$584.52 -2.15 (-0.37%)
As of 09:46 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for IDEXX Laboratories

Annual Income Statements for IDEXX Laboratories

This table shows IDEXX Laboratories' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
192 222 263 377 428 582 745 679 845 888 1,059
Consolidated Net Income / (Loss)
192 222 263 377 428 582 745 679 845 888 1,059
Net Income / (Loss) Continuing Operations
192 222 263 377 428 582 745 679 845 888 1,059
Total Pre-Tax Income
273 322 381 458 522 662 903 860 1,061 1,110 1,324
Total Operating Income
300 350 413 491 553 695 932 899 1,097 1,128 1,360
Total Gross Profit
890 975 1,097 1,242 1,366 1,571 1,889 2,004 2,190 2,379 2,660
Total Revenue
1,602 1,775 1,969 2,213 2,407 2,707 3,215 3,367 3,661 3,898 4,304
Operating Revenue
1,602 1,775 1,969 2,213 2,407 2,707 3,215 3,367 3,661 3,898 4,304
Total Cost of Revenue
712 800 872 972 1,041 1,136 1,326 1,363 1,471 1,519 1,644
Operating Cost of Revenue
712 - 872 972 1,041 - 1,326 1,363 1,471 1,519 1,644
Total Operating Expenses
590 625 684 750 813 877 957 1,106 1,093 1,251 1,300
Selling, General & Admin Expense
183 207 221 245 261 301 310 326 336 442 405
Marketing Expense
300 317 354 387 418 434 487 525 566 589 644
Research & Development Expense
100 101 109 118 133 141 161 255 191 220 251
Total Other Income / (Expense), net
-27 -28 -32 -34 -31 -33 -29 -39 -36 -19 -36
Interest Expense
29 32 37 35 31 33 30 40 42 31 39
Interest & Investment Income
2.47 3.66 5.25 1.15 0.43 0.59 0.43 1.07 5.63 13 3.01
Income Tax Expense
81 100 118 81 94 80 158 181 216 222 265
Basic Earnings per Share
$2.07 $2.47 $3.00 $4.34 $4.97 $6.82 $8.74 $8.12 $10.17 $10.77 $13.17
Weighted Average Basic Shares Outstanding
92.60M 89.73M 87.77M 86.86M 86.12M 85.34M 85.20M 83.62M 83.07M 82.47M 80.43M
Diluted Earnings per Share
$2.05 $2.44 $2.94 $4.26 $4.89 $6.71 $8.60 $8.03 $10.06 $10.67 $13.08
Weighted Average Diluted Shares Outstanding
93.65M 90.88M 89.57M 88.47M 87.54M 86.72M 86.57M 84.60M 83.98M 83.25M 81.03M
Weighted Average Basic & Diluted Shares Outstanding
92.80M 89.90M 87.70M 86.90M 85.33M 85.43M 84.25M 82.90M 83.09M 81.33M 79.62M

Quarterly Income Statements for IDEXX Laboratories

This table shows IDEXX Laboratories' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
195 236 203 233 216 243 294 275 248 278 338
Consolidated Net Income / (Loss)
195 236 203 233 216 243 294 275 248 278 338
Net Income / (Loss) Continuing Operations
195 236 203 233 216 243 294 275 248 278 338
Total Pre-Tax Income
240 295 259 299 256 310 362 345 307 355 417
Total Operating Income
245 299 264 304 262 317 373 355 316 363 426
Total Gross Profit
526 593 619 596 571 623 695 683 658 723 779
Total Revenue
902 964 1,004 976 954 998 1,109 1,105 1,091 1,141 1,217
Operating Revenue
902 964 1,004 976 954 998 1,109 1,105 1,091 1,141 1,217
Total Cost of Revenue
375 371 384 380 384 375 415 422 432 418 437
Operating Cost of Revenue
375 371 384 380 384 375 415 422 432 418 437
Total Operating Expenses
281 294 355 292 309 307 322 329 343 360 354
Selling, General & Admin Expense
87 92 157 92 101 92 99 106 109 119 117
Marketing Expense
142 149 143 146 150 156 161 159 167 175 171
Research & Development Expense
52 53 55 54 58 59 62 63 67 66 65
Total Other Income / (Expense), net
-5.63 -3.48 -4.75 -4.98 -5.30 -6.45 -11 -10 -8.62 -7.14 -8.34
Interest Expense
9.27 7.91 8.10 7.70 7.50 7.67 11 11 9.21 7.74 10
Interest & Investment Income
3.63 4.43 3.35 2.71 2.20 1.22 0.63 0.58 0.59 0.60 1.84
Income Tax Expense
45 60 56 66 40 67 68 70 59 77 79
Basic Earnings per Share
$2.34 $2.84 $2.46 $2.83 $2.64 $2.98 $3.66 $3.43 $3.10 $3.50 $4.29
Weighted Average Basic Shares Outstanding
83.07M 83.10M 82.63M 82.30M 82.47M 81.32M 80.41M 80.10M 80.43M 79.65M 78.95M
Diluted Earnings per Share
$2.31 $2.81 $2.44 $2.80 $2.62 $2.96 $3.63 $3.40 $3.09 $3.47 $4.27
Weighted Average Diluted Shares Outstanding
83.98M 83.96M 83.39M 83.06M 83.25M 81.92M 80.99M 80.68M 81.03M 80.16M 79.31M
Weighted Average Basic & Diluted Shares Outstanding
83.09M 82.59M 82.31M 81.88M 81.33M 80.42M 80.00M 79.85M 79.62M 78.88M 78.78M

Annual Cash Flow Statements for IDEXX Laboratories

This table details how cash moves in and out of IDEXX Laboratories' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-194 26 33 -59 -33 294 -239 -32 341 -166 -108
Net Cash From Operating Activities
222 354 373 400 459 648 756 543 907 929 1,182
Net Cash From Continuing Operating Activities
222 354 373 400 459 648 756 543 907 929 1,182
Net Income / (Loss) Continuing Operations
192 222 263 377 428 582 745 679 845 888 1,059
Consolidated Net Income / (Loss)
192 222 263 377 428 582 745 679 845 888 1,059
Depreciation Expense
69 78 83 83 88 96 105 112 115 130 145
Non-Cash Adjustments To Reconcile Net Income
19 23 25 29 41 38 44 58 65 67 68
Changes in Operating Assets and Liabilities, net
-60 29 1.47 -90 -98 -68 -138 -306 -119 -156 -91
Net Cash From Investing Activities
-308 -91 -139 139 -206 -109 -293 -195 -125 -207 -136
Net Cash From Continuing Investing Activities
-308 -91 -139 139 -206 -109 -293 -195 -125 -207 -136
Purchase of Property, Plant & Equipment
-83 -65 -74 -116 -155 -107 -120 -149 -134 -121 -125
Acquisitions
-10 -1.96 -17 -30 -51 -2.17 -173 -22 0.00 -87 -14
Sale and/or Maturity of Investments
57 204 287 284 - - 0.00 0.00 8.38 1.56 2.74
Other Investing Activities, net
- - - - - -0.25 0.00 -25 0.00 -1.00 -0.76
Net Cash From Financing Activities
-101 -237 -208 -598 -286 -248 -697 -371 -442 -878 -1,165
Net Cash From Continuing Financing Activities
-101 -237 -208 -598 -286 -248 -697 -371 -442 -878 -1,165
Repayment of Debt
23 38 44 -256 -110 -295 -53 -75 -75 -75 -284
Repurchase of Common Equity
-402 -304 -283 -369 -302 -183 -747 -820 -72 -837 -1,217
Issuance of Debt
250 - 0.00 0.00 100 200 74 506 -329 0.00 250
Issuance of Common Equity
22 38 39 38 36 51 47 36 47 44 93
Other Financing Activities, net
5.88 -4.37 -8.07 -11 -10 -22 -17 -17 -13 -11 -7.24
Other Net Changes in Cash
- - 6.20 - - - -4.64 -8.61 2.13 -9.53 11

Quarterly Cash Flow Statements for IDEXX Laboratories

This table details how cash moves in and out of IDEXX Laboratories' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
122 -56 4.16 -93 -20 -124 0.62 44 -28 20 -3.60
Net Cash From Operating Activities
250 199 248 220 262 238 186 402 356 266 347
Net Cash From Continuing Operating Activities
250 199 248 220 262 238 186 402 356 266 347
Net Income / (Loss) Continuing Operations
195 236 203 233 216 243 294 275 248 278 338
Consolidated Net Income / (Loss)
195 236 203 233 216 243 294 275 248 278 338
Depreciation Expense
30 30 32 34 34 34 36 37 39 38 41
Non-Cash Adjustments To Reconcile Net Income
17 16 -4.09 39 16 18 16 16 19 25 18
Changes in Operating Assets and Liabilities, net
8.80 -83 17 -86 -3.88 -56 -160 75 50 -75 -51
Net Cash From Investing Activities
-30 -107 -33 -27 -40 -30 -34 -45 -28 -34 -25
Net Cash From Continuing Investing Activities
-30 -107 -33 -27 -40 -30 -34 -45 -28 -34 -25
Purchase of Property, Plant & Equipment
-33 -30 -33 -28 -29 -30 -34 -31 -29 -32 -25
Acquisitions
- -77 - 0.31 -10 0.00 - -13 -0.20 -1.80 -1.89
Sale and/or Maturity of Investments
2.12 0.33 0.40 0.42 0.42 0.42 0.47 0.35 1.50 1.04 1.04
Net Cash From Financing Activities
-102 -144 -210 -291 -233 -330 -166 -313 -356 -211 -325
Net Cash From Continuing Financing Activities
-102 -144 -210 -291 -233 -330 -166 -313 -356 -211 -325
Repurchase of Common Equity
-37 -155 -216 -221 -246 -401 -338 -240 -238 -351 -347
Issuance of Debt
- 0.00 - - - - 260 -124 45 132 -11
Issuance of Common Equity
11 21 5.36 5.00 13 7.19 17 51 18 18 33
Other Financing Activities, net
-1.32 -10 -0.08 -0.22 -0.05 -6.12 -0.97 -0.09 -0.06 -11 -0.30
Other Net Changes in Cash
4.66 -4.07 - - -9.77 - 14 -0.59 -0.02 -0.82 -0.07

Annual Balance Sheets for IDEXX Laboratories

This table presents IDEXX Laboratories' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,475 1,531 1,713 1,537 1,832 2,295 2,437 2,747 3,260 3,293 3,351
Total Current Assets
822 846 972 654 680 1,063 956 1,101 1,495 1,400 1,414
Cash & Equivalents
129 155 188 124 90 384 144 113 454 288 180
Accounts Receivable
188 204 235 249 269 331 368 401 457 474 552
Inventories, net
189 158 164 173 195 210 269 368 380 382 378
Other Current Assets
62 91 101 108 125 138 174 220 204 256 304
Plant, Property, & Equipment, net
333 357 379 437 534 555 588 649 702 713 747
Total Noncurrent Assets
320 328 362 446 619 677 894 996 1,062 1,180 1,190
Goodwill
179 178 200 214 240 243 359 362 366 405 414
Intangible Assets
56 46 44 42 58 53 99 98 85 112 110
Other Noncurrent Operating Assets
85 103 119 190 321 381 436 536 612 664 666
Total Liabilities & Shareholders' Equity
1,475 1,531 1,713 1,537 1,832 2,295 2,437 2,747 3,260 3,293 3,351
Total Liabilities
1,559 1,639 1,767 1,547 1,655 1,662 1,747 2,138 1,775 1,698 1,745
Total Current Liabilities
857 935 1,005 770 725 583 764 1,236 952 1,068 1,149
Short-Term Debt
573 611 655 399 289 50 148 654 325 418 473
Accounts Payable
53 60 67 70 72 75 116 110 111 114 110
Accrued Expenses
206 236 253 261 323 416 459 434 479 502 530
Current Deferred Revenue
26 27 29 41 41 43 40 38 37 34 35
Total Noncurrent Liabilities
702 704 763 776 929 1,079 984 902 824 630 597
Long-Term Debt
597 593 606 601 699 858 775 694 623 450 375
Noncurrent Deferred Revenue
27 33 36 61 49 46 41 31 29 27 32
Noncurrent Deferred & Payable Income Tax Liabilities
49 39 25 29 33 12 8.94 8.15 7.24 11 32
Other Noncurrent Operating Liabilities
29 39 96 85 149 163 158 169 165 142 158
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-84 -108 -54 -9.23 178 633 690 609 1,485 1,595 1,605
Total Preferred & Common Equity
-84 -108 -54 -9.51 177 632 690 609 1,485 1,595 1,605
Total Common Equity
-84 -108 -54 -9.51 177 632 690 609 1,485 1,595 1,605
Common Stock
956 1,028 1,090 1,153 1,229 1,310 1,394 1,479 1,586 1,691 1,844
Retained Earnings
318 540 804 1,168 1,596 2,176 2,920 3,600 4,445 5,332 6,392
Treasury Stock
-1,316 -1,633 -1,912 -2,289 -2,601 -2,800 -3,571 -4,392 -4,475 -5,334 -6,561
Accumulated Other Comprehensive Income / (Loss)
-42 -43 -36 -42 -46 -54 -53 -78 -71 -94 -69

Quarterly Balance Sheets for IDEXX Laboratories

This table presents IDEXX Laboratories' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,086 3,260 3,354 3,415 3,351 3,293 3,214 3,331 3,387 3,385 3,442
Total Current Assets
1,384 1,495 1,502 1,529 1,434 1,400 1,318 1,362 1,477 1,454 1,509
Cash & Equivalents
332 454 397 402 309 288 164 165 208 201 197
Accounts Receivable
453 457 507 534 511 474 527 561 567 604 627
Inventories, net
394 380 391 380 390 382 396 393 392 382 392
Other Current Assets
206 204 207 213 224 256 230 245 310 268 294
Plant, Property, & Equipment, net
687 702 709 708 718 713 718 740 739 740 733
Total Noncurrent Assets
1,015 1,062 1,143 1,178 1,199 1,180 1,178 1,229 1,170 1,191 1,200
Goodwill
362 366 409 408 412 405 407 414 414 412 411
Intangible Assets
87 85 115 111 107 112 107 104 115 105 98
Other Noncurrent Operating Assets
566 612 619 659 680 664 664 711 642 674 690
Total Liabilities & Shareholders' Equity
3,086 3,260 3,354 3,415 3,351 3,293 3,214 3,331 3,387 3,385 3,442
Total Liabilities
1,789 1,775 1,785 1,835 1,733 1,698 1,766 1,872 1,826 1,829 1,830
Total Current Liabilities
970 952 957 1,117 1,009 1,068 1,136 1,224 1,252 1,300 1,288
Short-Term Debt
400 325 325 420 349 418 490 654 605 680 669
Accounts Payable
113 111 117 117 111 114 120 117 122 130 129
Accrued Expenses
420 479 476 541 511 502 491 417 489 454 453
Current Deferred Revenue
37 37 38 38 38 34 35 36 36 36 36
Total Noncurrent Liabilities
819 824 828 718 723 630 629 648 574 530 542
Long-Term Debt
619 623 621 525 525 450 450 450 375 300 300
Noncurrent Deferred Revenue
28 29 28 27 27 27 27 32 31 32 33
Noncurrent Deferred & Payable Income Tax Liabilities
11 7.24 8.75 10 5.66 11 8.11 2.09 3.72 45 53
Other Noncurrent Operating Liabilities
162 165 170 156 166 142 145 164 164 153 157
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,297 1,485 1,569 1,580 1,618 1,595 1,448 1,459 1,561 1,556 1,613
Total Preferred & Common Equity
1,297 1,485 1,569 1,580 1,618 1,595 1,448 1,459 1,561 1,556 1,613
Total Common Equity
1,297 1,485 1,569 1,580 1,618 1,595 1,448 1,459 1,561 1,556 1,613
Common Stock
1,559 1,586 1,621 1,642 1,663 1,691 1,712 1,744 1,810 1,878 1,927
Retained Earnings
4,250 4,445 4,680 4,883 5,116 5,332 5,575 5,869 6,144 6,670 7,009
Treasury Stock
-4,437 -4,475 -4,652 -4,860 -5,085 -5,334 -5,749 -6,078 -6,319 -6,927 -7,260
Accumulated Other Comprehensive Income / (Loss)
-75 -71 -80 -85 -76 -94 -90 -77 -73 -65 -64

Annual Metrics And Ratios for IDEXX Laboratories

This table displays calculated financial ratios and metrics derived from IDEXX Laboratories' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.81% 10.83% 10.91% 12.40% 8.75% 12.45% 18.79% 4.73% 8.72% 6.46% 10.42%
EBITDA Growth
16.03% 15.93% 15.58% 15.79% 11.55% 23.35% 31.13% -2.50% 19.92% 3.81% 19.63%
EBIT Growth
15.24% 16.78% 17.93% 18.96% 12.52% 25.63% 34.20% -3.57% 22.07% 2.84% 20.53%
NOPAT Growth
9.84% 14.54% 18.09% 41.83% 11.90% 34.86% 25.93% -7.72% 23.10% 3.32% 20.55%
Net Income Growth
5.60% 15.57% 18.56% 43.22% 13.46% 36.08% 27.95% -8.83% 24.44% 5.07% 19.33%
EPS Growth
14.53% 19.02% 20.49% 44.90% 14.79% 37.22% 28.17% -6.63% 25.28% 6.06% 22.59%
Operating Cash Flow Growth
-5.95% 59.44% 5.55% 7.18% 14.77% 41.14% 16.59% -28.13% 66.95% 2.48% 27.21%
Free Cash Flow Firm Growth
-2.44% 74.04% -9.61% 7.34% -10.19% 115.77% -13.50% -26.86% 121.22% -4.49% 40.07%
Invested Capital Growth
7.13% -5.31% 4.44% 17.95% 23.97% 7.64% 26.95% 25.55% 7.26% 9.91% 4.53%
Revenue Q/Q Growth
3.07% 2.50% 3.31% 1.99% -18.99% 37.32% 2.56% 0.82% 2.04% 1.37% 3.27%
EBITDA Q/Q Growth
10.45% 4.96% 3.17% 2.98% 0.36% 9.93% 1.69% 2.89% 1.66% 1.64% 4.07%
EBIT Q/Q Growth
11.99% 5.07% 3.50% 3.70% 0.05% 11.11% 1.54% 3.14% 1.74% 1.47% 4.13%
NOPAT Q/Q Growth
10.31% 3.12% -4.99% 14.11% 0.92% 16.43% -1.70% 2.00% 1.90% 2.44% 3.27%
Net Income Q/Q Growth
10.62% 3.73% -5.08% 14.37% 1.15% 16.96% -1.61% 1.41% 2.71% 2.50% 3.12%
EPS Q/Q Growth
8.47% 2.52% -7.26% 14.52% 1.66% 16.70% -1.49% 2.16% 2.65% 2.99% 3.73%
Operating Cash Flow Q/Q Growth
30.65% 11.38% 1.54% 3.77% 4.50% 10.87% -1.17% -6.30% 9.21% 1.33% 8.61%
Free Cash Flow Firm Q/Q Growth
62.68% 18.41% -3.42% -0.42% -16.27% 38.87% -6.30% -13.92% 14.95% 3.54% 9.45%
Invested Capital Q/Q Growth
-1.35% -6.21% -6.68% -0.16% 4.91% -0.98% 0.41% 4.17% -0.30% -0.40% -2.56%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.58% 54.94% 55.73% 56.10% 56.73% 58.04% 58.76% 59.52% 59.82% 61.04% 61.80%
EBITDA Margin
23.12% 24.18% 25.20% 25.96% 26.63% 29.21% 32.24% 30.01% 33.11% 32.28% 34.97%
Operating Margin
18.72% 19.73% 20.98% 22.20% 22.97% 25.66% 28.99% 26.69% 29.97% 28.95% 31.60%
EBIT Margin
18.72% 19.73% 20.98% 22.20% 22.97% 25.66% 28.99% 26.69% 29.97% 28.95% 31.60%
Profit (Net Income) Margin
11.99% 12.51% 13.37% 17.04% 17.77% 21.51% 23.17% 20.17% 23.08% 22.78% 24.62%
Tax Burden Percent
70.34% 68.99% 69.09% 82.37% 81.92% 87.94% 82.52% 78.97% 79.63% 80.00% 80.01%
Interest Burden Percent
91.07% 91.89% 92.26% 93.16% 94.46% 95.31% 96.85% 95.68% 96.72% 98.36% 97.36%
Effective Tax Rate
29.66% 31.01% 30.91% 17.63% 18.08% 12.06% 17.48% 21.03% 20.37% 20.00% 19.99%
Return on Invested Capital (ROIC)
29.35% 33.39% 39.65% 50.51% 46.63% 54.71% 58.56% 42.83% 45.71% 43.47% 48.93%
ROIC Less NNEP Spread (ROIC-NNEP)
26.67% 31.00% 36.89% 47.19% 43.80% 50.69% 54.84% 39.79% 42.40% 40.71% 44.33%
Return on Net Nonoperating Assets (RNNOA)
1,114.51% -264.44% -364.56% -1,246.06% 460.86% 88.91% 54.06% 61.74% 35.03% 14.19% 17.27%
Return on Equity (ROE)
1,143.87% -231.06% -324.91% -1,195.55% 507.49% 143.63% 112.62% 104.58% 80.74% 57.66% 66.20%
Cash Return on Invested Capital (CROIC)
22.47% 38.84% 35.31% 34.04% 25.22% 47.35% 34.81% 20.18% 38.70% 34.02% 44.50%
Operating Return on Assets (OROA)
20.98% 23.31% 25.46% 30.23% 32.81% 33.66% 39.39% 34.67% 36.53% 34.44% 40.94%
Return on Assets (ROA)
13.44% 14.78% 16.23% 23.20% 25.39% 28.21% 31.48% 26.20% 28.14% 27.10% 31.89%
Return on Common Equity (ROCE)
1,136.95% -231.38% -325.72% -1,205.86% 505.59% 143.44% 112.56% 104.58% 80.74% 57.66% 66.20%
Return on Equity Simple (ROE_SIMPLE)
-228.39% -204.94% -486.58% -3,963.49% 241.05% 92.10% 107.95% 111.56% 56.92% 55.65% 0.00%
Net Operating Profit after Tax (NOPAT)
211 242 285 405 453 611 769 710 874 903 1,088
NOPAT Margin
13.17% 13.61% 14.49% 18.29% 18.82% 22.56% 23.92% 21.08% 23.86% 23.16% 25.28%
Net Nonoperating Expense Percent (NNEP)
2.68% 2.39% 2.76% 3.32% 2.83% 4.02% 3.72% 3.04% 3.31% 2.76% 4.60%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 36.26% 35.92% 36.65% 44.36%
Cost of Revenue to Revenue
44.42% 45.06% 44.27% 43.90% 43.27% 41.96% 41.24% 40.48% 40.18% 38.96% 38.20%
SG&A Expenses to Revenue
11.39% 11.66% 11.22% 11.07% 10.86% 11.11% 9.63% 9.69% 9.17% 11.35% 9.41%
R&D to Revenue
6.22% 5.70% 5.54% 5.33% 5.53% 5.22% 5.01% 7.57% 5.22% 5.64% 5.84%
Operating Expenses to Revenue
36.85% 35.21% 34.76% 33.90% 33.77% 32.38% 29.78% 32.83% 29.85% 32.09% 30.20%
Earnings before Interest and Taxes (EBIT)
300 350 413 491 553 695 932 899 1,097 1,128 1,360
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
370 429 496 575 641 791 1,037 1,011 1,212 1,258 1,505
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 126.22 67.46 80.92 55.50 31.05 21.22 33.65
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 126.83 241.06 226.34 44.58 31.39 49.95
Price to Revenue (P/Rev)
4.14 5.92 6.93 7.25 9.31 15.75 17.36 10.03 12.59 8.69 12.55
Price to Earnings (P/E)
34.53 47.35 51.83 42.55 52.37 73.29 74.96 49.75 54.55 38.13 50.99
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.90% 2.11% 1.93% 2.35% 1.91% 1.36% 1.33% 2.01% 1.83% 2.62% 1.96%
Enterprise Value to Invested Capital (EV/IC)
10.03 16.09 19.62 19.51 21.67 37.30 38.53 18.99 23.55 15.83 24.06
Enterprise Value to Revenue (EV/Rev)
4.66 6.38 7.33 7.64 9.68 15.95 17.61 10.40 12.73 8.83 12.71
Enterprise Value to EBITDA (EV/EBITDA)
20.15 26.38 29.08 29.45 36.35 54.60 54.61 34.65 38.44 27.37 36.33
Enterprise Value to EBIT (EV/EBIT)
24.88 32.34 34.93 34.43 42.14 62.15 60.74 38.97 42.47 30.52 40.21
Enterprise Value to NOPAT (EV/NOPAT)
35.36 46.87 50.56 41.80 51.44 70.67 73.61 49.35 53.33 38.15 50.26
Enterprise Value to Operating Cash Flow (EV/OCF)
33.64 32.03 38.65 42.29 50.74 66.60 74.93 64.50 51.40 37.07 46.28
Enterprise Value to Free Cash Flow (EV/FCFF)
46.19 40.29 56.78 62.02 95.11 81.66 123.83 104.73 62.98 48.74 55.26
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-13.93 -11.13 -23.42 -108.34 5.55 1.44 1.34 2.22 0.64 0.54 0.53
Long-Term Debt to Equity
-7.11 -5.48 -11.26 -65.13 3.93 1.36 1.12 1.14 0.42 0.28 0.23
Financial Leverage
41.79 -8.53 -9.88 -26.41 10.52 1.75 0.99 1.55 0.83 0.35 0.39
Leverage Ratio
85.11 -15.64 -20.02 -51.54 19.99 5.09 3.58 3.99 2.87 2.13 2.08
Compound Leverage Factor
77.51 -14.37 -18.47 -48.01 18.88 4.85 3.46 3.82 2.78 2.09 2.02
Debt to Total Capital
107.73% 109.87% 104.46% 100.93% 84.74% 58.94% 57.24% 68.90% 38.97% 35.23% 34.56%
Short-Term Debt to Total Capital
52.76% 55.75% 54.26% 40.25% 24.78% 3.24% 9.20% 33.42% 13.36% 16.96% 19.28%
Long-Term Debt to Total Capital
54.98% 54.12% 50.20% 60.68% 59.97% 55.70% 48.04% 35.48% 25.61% 18.26% 15.28%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.01% 0.01% 0.02% 0.03% 0.03% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-7.75% -9.89% -4.48% -0.96% 15.23% 41.01% 42.76% 31.10% 61.03% 64.77% 65.44%
Debt to EBITDA
3.16 2.80 2.54 1.74 1.54 1.15 0.89 1.33 0.78 0.69 0.56
Net Debt to EBITDA
2.23 1.89 1.59 1.53 1.40 0.66 0.75 1.22 0.41 0.46 0.44
Long-Term Debt to EBITDA
1.61 1.38 1.22 1.05 1.09 1.09 0.75 0.69 0.51 0.36 0.25
Debt to NOPAT
5.55 4.98 4.42 2.47 2.18 1.49 1.20 1.90 1.08 0.96 0.78
Net Debt to NOPAT
3.92 3.36 2.77 2.17 1.98 0.86 1.01 1.74 0.57 0.64 0.61
Long-Term Debt to NOPAT
2.83 2.45 2.12 1.49 1.54 1.41 1.01 0.98 0.71 0.50 0.34
Altman Z-Score
4.58 6.19 7.21 9.69 11.62 19.15 23.53 13.56 19.92 16.66 23.96
Noncontrolling Interest Sharing Ratio
0.60% -0.14% -0.25% -0.86% 0.37% 0.13% 0.05% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.96 0.90 0.97 0.85 0.94 1.82 1.25 0.89 1.57 1.31 1.23
Quick Ratio
0.62 0.64 0.70 0.48 0.50 1.23 0.67 0.42 0.96 0.71 0.64
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
162 281 254 273 245 529 457 334 740 707 990
Operating Cash Flow to CapEx
267.49% 545.86% 501.82% 345.64% 296.29% 605.90% 632.00% 364.82% 678.37% 768.26% 947.90%
Free Cash Flow to Firm to Interest Expense
5.52 8.77 6.83 7.85 7.89 15.96 15.34 8.39 17.79 22.64 25.47
Operating Cash Flow to Interest Expense
7.59 11.03 10.03 11.52 14.79 19.56 25.35 13.62 21.80 29.77 30.42
Operating Cash Flow Less CapEx to Interest Expense
4.75 9.01 8.03 8.18 9.80 16.34 21.34 9.89 18.59 25.90 27.21
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.12 1.18 1.21 1.36 1.43 1.31 1.36 1.30 1.22 1.19 1.30
Accounts Receivable Turnover
9.40 9.04 8.97 9.16 9.29 9.01 9.19 8.76 8.53 8.37 8.39
Inventory Turnover
4.08 4.61 5.41 5.76 5.65 5.61 5.54 4.28 3.93 3.98 4.33
Fixed Asset Turnover
5.03 5.14 5.35 5.42 4.96 4.97 5.63 5.44 5.42 5.51 5.89
Accounts Payable Turnover
14.61 14.20 13.72 14.24 14.70 15.48 13.91 12.04 13.32 13.51 14.64
Days Sales Outstanding (DSO)
38.82 40.38 40.70 39.86 39.29 40.51 39.72 41.68 42.77 43.59 43.51
Days Inventory Outstanding (DIO)
89.55 79.13 67.49 63.41 64.55 65.07 65.92 85.27 92.81 91.60 84.32
Days Payable Outstanding (DPO)
24.98 25.71 26.59 25.64 24.83 23.58 26.25 30.31 27.40 27.02 24.93
Cash Conversion Cycle (CCC)
103.39 93.80 81.59 77.64 79.00 81.99 79.39 96.64 108.19 108.17 102.89
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
744 704 735 867 1,075 1,157 1,469 1,845 1,978 2,175 2,273
Invested Capital Turnover
2.23 2.45 2.74 2.76 2.48 2.42 2.45 2.03 1.92 1.88 1.94
Increase / (Decrease) in Invested Capital
49 -39 31 132 208 82 312 375 134 196 99
Enterprise Value (EV)
7,461 11,327 14,429 16,918 23,298 43,164 56,612 35,022 46,592 34,434 54,690
Market Capitalization
6,633 10,514 13,639 16,041 22,400 42,639 55,833 33,786 46,098 33,854 54,022
Book Value per Share
($0.92) ($1.21) ($0.62) ($0.11) $2.07 $7.41 $8.14 $7.35 $17.87 $19.48 $20.10
Tangible Book Value per Share
($3.51) ($3.71) ($3.41) ($3.08) ($1.41) $3.94 $2.73 $1.80 $12.45 $13.17 $13.54
Total Capital
1,086 1,096 1,207 991 1,166 1,541 1,614 1,957 2,432 2,463 2,453
Total Debt
1,170 1,204 1,261 1,000 988 908 924 1,348 948 868 848
Total Long-Term Debt
597 593 606 601 699 858 775 694 623 450 375
Net Debt
828 812 789 876 897 525 779 1,236 494 579 668
Capital Expenditures (CapEx)
83 65 74 116 155 107 120 149 134 121 125
Debt-free, Cash-free Net Working Capital (DFCFNWC)
195 130 150 159 153 146 196 407 415 462 558
Debt-free Net Working Capital (DFNWC)
538 522 622 283 243 530 341 520 869 750 738
Net Working Capital (NWC)
-35 -89 -33 -116 -46 480 192 -134 544 332 265
Net Nonoperating Expense (NNE)
19 20 22 28 25 29 24 31 29 15 29
Net Nonoperating Obligations (NNO)
828 812 789 876 897 525 779 1,236 494 579 668
Total Depreciation and Amortization (D&A)
70 79 83 83 88 96 105 112 115 130 145
Debt-free, Cash-free Net Working Capital to Revenue
12.19% 7.33% 7.64% 7.18% 6.35% 5.40% 6.10% 12.09% 11.33% 11.84% 12.96%
Debt-free Net Working Capital to Revenue
33.58% 29.40% 31.61% 12.77% 10.10% 19.58% 10.59% 15.43% 23.73% 19.24% 17.15%
Net Working Capital to Revenue
-2.19% -5.01% -1.65% -5.25% -1.90% 17.73% 5.97% -3.99% 14.85% 8.52% 6.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.07 $2.47 $3.00 $4.34 $4.97 $6.82 $8.74 $8.12 $10.17 $10.77 $13.17
Adjusted Weighted Average Basic Shares Outstanding
92.60M 89.73M 87.77M 86.86M 86.12M 85.34M 85.20M 83.62M 83.07M 82.47M 80.43M
Adjusted Diluted Earnings per Share
$2.05 $2.44 $2.94 $4.26 $4.89 $6.71 $8.60 $8.03 $10.06 $10.67 $13.08
Adjusted Weighted Average Diluted Shares Outstanding
93.65M 90.88M 89.57M 88.47M 87.54M 86.72M 86.57M 84.60M 83.98M 83.25M 81.03M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
89.64M 88.01M 87.12M 86.01M 85.33M 85.43M 84.25M 82.90M 83.09M 81.33M 79.62M
Normalized Net Operating Profit after Tax (NOPAT)
217 242 285 405 453 611 769 710 874 903 1,088
Normalized NOPAT Margin
13.53% 13.61% 14.49% 18.29% 18.82% 22.56% 23.92% 21.08% 23.86% 23.16% 25.28%
Pre Tax Income Margin
17.05% 18.13% 19.35% 20.68% 21.70% 24.46% 28.07% 25.54% 28.99% 28.48% 30.77%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
10.26 10.93 11.10 14.14 17.80 20.97 31.27 22.55 26.39 36.16 35.01
NOPAT to Interest Expense
7.22 7.54 7.67 11.65 14.58 18.44 25.80 17.81 21.01 28.93 28.01
EBIT Less CapEx to Interest Expense
7.42 8.91 9.10 10.81 12.81 17.74 27.26 18.82 23.17 32.28 31.80
NOPAT Less CapEx to Interest Expense
4.38 5.52 5.67 8.32 9.59 15.21 21.79 14.07 17.80 25.05 24.80
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 2.13% 0.00% 0.00% 0.00% 0.00% 0.13% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
209.22% 139.07% 107.33% 97.95% 70.52% 31.40% 100.39% 120.71% 8.51% 94.27% 114.87%

Quarterly Metrics And Ratios for IDEXX Laboratories

This table displays calculated financial ratios and metrics derived from IDEXX Laboratories' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 79,624,034.00 78,882,997.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 79,624,034.00 78,882,997.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 3.50 4.29
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.81% 7.10% 6.35% 6.56% 5.84% 3.56% 10.55% 13.29% 14.28% 14.26% 9.66%
EBITDA Growth
7.75% 6.52% -8.64% 11.09% 7.40% 6.61% 38.12% 15.81% 19.95% 14.17% 14.14%
EBIT Growth
8.29% 6.62% -10.92% 10.39% 6.68% 5.88% 41.41% 16.77% 20.60% 14.55% 14.08%
NOPAT Growth
8.82% 6.30% -10.86% 8.55% 10.81% 3.93% 46.20% 19.39% 15.66% 14.66% 14.05%
Net Income Growth
12.96% 10.06% -9.34% 9.71% 11.12% 3.01% 44.61% 17.94% 14.82% 14.74% 15.11%
EPS Growth
12.68% 10.20% -8.61% 10.67% 13.42% 5.34% 48.77% 21.43% 17.94% 17.23% 17.63%
Operating Cash Flow Growth
44.07% 7.98% 23.96% -19.22% 4.87% 19.83% -25.20% 82.82% 35.77% 11.89% 86.90%
Free Cash Flow Firm Growth
133.88% 153.79% 287.02% 800.69% -62.45% 162.09% -64.98% 251.02% 539.97% 22.87% 1,174.54%
Invested Capital Growth
7.26% 9.56% 6.34% 10.02% 9.91% 5.05% 12.93% 6.85% 4.53% 5.00% -0.56%
Revenue Q/Q Growth
-1.52% 6.93% 4.10% -2.79% -2.18% 4.63% 11.12% -0.38% -1.33% 4.61% 6.64%
EBITDA Q/Q Growth
-9.61% 19.57% -9.99% 14.20% -12.61% 18.69% 16.61% -4.24% -9.49% 12.97% 16.58%
EBIT Q/Q Growth
-10.89% 21.87% -11.76% 15.20% -13.89% 20.96% 17.85% -4.88% -11.06% 14.89% 17.37%
NOPAT Q/Q Growth
-8.71% 19.72% -13.14% 14.35% -6.80% 12.29% 22.18% -6.62% -9.72% 11.32% 21.52%
Net Income Q/Q Growth
-8.34% 21.11% -13.70% 14.53% -7.17% 12.27% 21.14% -6.59% -9.62% 12.19% 21.54%
EPS Q/Q Growth
-8.70% 21.65% -13.17% 14.75% -6.43% 12.98% 22.64% -6.34% -9.12% 12.30% 23.05%
Operating Cash Flow Q/Q Growth
-8.29% -20.52% 25.04% -11.37% 19.06% -9.18% -21.94% 116.61% -11.58% -25.16% 30.39%
Free Cash Flow Firm Q/Q Growth
1,448.06% -17.63% 49.69% -52.81% -35.46% 474.90% -80.00% 372.95% 17.67% 10.38% 107.48%
Invested Capital Q/Q Growth
-0.30% 7.01% 0.30% 2.82% -0.40% 2.28% 7.81% -2.72% -2.56% 2.74% 2.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
58.36% 61.52% 61.70% 61.10% 59.80% 62.44% 62.62% 61.83% 60.35% 63.35% 64.04%
EBITDA Margin
30.51% 34.11% 29.49% 34.65% 30.95% 35.11% 36.85% 35.42% 32.49% 35.09% 38.35%
Operating Margin
27.21% 31.01% 26.29% 31.15% 27.42% 31.70% 33.62% 32.11% 28.94% 31.78% 34.98%
EBIT Margin
27.21% 31.01% 26.29% 31.15% 27.42% 31.70% 33.62% 32.11% 28.94% 31.78% 34.98%
Profit (Net Income) Margin
21.58% 24.44% 20.26% 23.87% 22.65% 24.31% 26.50% 24.85% 22.76% 24.41% 27.82%
Tax Burden Percent
81.16% 79.73% 78.48% 77.90% 84.31% 78.26% 81.13% 79.65% 80.85% 78.34% 81.11%
Interest Burden Percent
97.70% 98.84% 98.20% 98.36% 97.98% 97.96% 97.13% 97.16% 97.27% 98.03% 98.04%
Effective Tax Rate
18.84% 20.27% 21.52% 22.10% 15.69% 21.74% 18.87% 20.35% 19.15% 21.66% 18.89%
Return on Invested Capital (ROIC)
42.29% 45.48% 37.90% 44.77% 43.39% 44.94% 48.72% 47.20% 45.28% 48.56% 54.02%
ROIC Less NNEP Spread (ROIC-NNEP)
41.76% 45.14% 37.38% 44.15% 42.56% 44.18% 47.55% 45.99% 44.16% 47.84% 53.23%
Return on Net Nonoperating Assets (RNNOA)
34.51% 30.71% 20.22% 18.97% 14.83% 19.40% 23.20% 19.34% 17.21% 24.77% 29.66%
Return on Equity (ROE)
76.80% 76.19% 58.11% 63.74% 58.22% 64.34% 71.92% 66.54% 62.48% 73.33% 83.68%
Cash Return on Invested Capital (CROIC)
38.70% 34.73% 35.72% 32.74% 34.02% 37.09% 32.43% 40.04% 44.50% 44.45% 49.37%
Operating Return on Assets (OROA)
33.16% 37.49% 31.66% 37.21% 32.62% 37.96% 40.25% 39.72% 37.49% 42.83% 47.03%
Return on Assets (ROA)
26.30% 29.54% 24.40% 28.51% 26.94% 29.10% 31.72% 30.74% 29.48% 32.89% 37.40%
Return on Common Equity (ROCE)
76.80% 76.19% 58.11% 63.74% 58.22% 64.34% 71.92% 66.54% 62.48% 73.33% 83.68%
Return on Equity Simple (ROE_SIMPLE)
0.00% 55.23% 53.51% 53.54% 0.00% 61.81% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
199 238 207 237 221 248 303 283 255 284 345
NOPAT Margin
22.08% 24.72% 20.63% 24.27% 23.12% 24.81% 27.28% 25.57% 23.40% 24.90% 28.37%
Net Nonoperating Expense Percent (NNEP)
0.53% 0.34% 0.51% 0.62% 0.83% 0.76% 1.17% 1.20% 1.12% 0.72% 0.79%
Return On Investment Capital (ROIC_SIMPLE)
8.19% - - - 8.96% 10.37% 11.81% 11.12% 10.40% 11.20% 13.37%
Cost of Revenue to Revenue
41.64% 38.48% 38.30% 38.90% 40.20% 37.56% 37.38% 38.17% 39.65% 36.65% 35.96%
SG&A Expenses to Revenue
9.65% 9.55% 15.67% 9.42% 10.60% 9.17% 8.89% 9.58% 9.96% 10.44% 9.60%
R&D to Revenue
5.75% 5.46% 5.53% 5.53% 6.05% 5.92% 5.58% 5.74% 6.13% 5.77% 5.38%
Operating Expenses to Revenue
31.15% 30.51% 35.41% 29.95% 32.38% 30.73% 28.99% 29.72% 31.41% 31.57% 29.06%
Earnings before Interest and Taxes (EBIT)
245 299 264 304 262 317 373 355 316 363 426
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
275 329 296 338 295 351 409 391 354 400 467
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
31.05 28.58 25.46 25.70 21.22 23.59 29.57 32.74 33.65 28.75 25.75
Price to Tangible Book Value (P/TBV)
44.58 42.92 37.91 37.83 31.39 36.60 45.86 49.49 49.95 43.05 37.63
Price to Revenue (P/Rev)
12.59 12.04 10.63 10.82 8.69 8.69 10.68 12.27 12.55 10.06 9.12
Price to Earnings (P/E)
54.55 51.75 47.58 48.00 38.13 38.16 43.76 49.75 50.99 40.85 36.44
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.83% 1.93% 2.10% 2.08% 2.62% 2.62% 2.29% 2.01% 1.96% 2.45% 2.74%
Enterprise Value to Invested Capital (EV/IC)
23.55 21.44 19.20 19.30 15.83 15.70 18.38 22.24 24.06 19.49 17.74
Enterprise Value to Revenue (EV/Rev)
12.73 12.19 10.77 10.96 8.83 8.88 10.92 12.45 12.71 10.24 9.29
Enterprise Value to EBITDA (EV/EBITDA)
38.44 36.84 33.87 34.05 27.37 27.29 31.64 35.88 36.33 29.28 26.23
Enterprise Value to EBIT (EV/EBIT)
42.47 40.68 37.64 37.90 30.52 30.48 35.11 39.73 40.21 32.37 29.00
Enterprise Value to NOPAT (EV/NOPAT)
53.33 51.13 47.28 47.83 38.15 38.30 43.74 49.24 50.26 40.48 36.25
Enterprise Value to Operating Cash Flow (EV/OCF)
51.40 49.27 42.08 45.97 37.07 36.07 48.66 47.69 46.28 37.62 30.84
Enterprise Value to Free Cash Flow (EV/FCFF)
62.98 64.55 55.42 61.77 48.74 43.39 60.11 57.39 55.26 44.92 35.83
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.64 0.60 0.60 0.54 0.54 0.65 0.76 0.63 0.53 0.63 0.60
Long-Term Debt to Equity
0.42 0.40 0.33 0.32 0.28 0.31 0.31 0.24 0.23 0.19 0.19
Financial Leverage
0.83 0.68 0.54 0.43 0.35 0.44 0.49 0.42 0.39 0.52 0.56
Leverage Ratio
2.87 2.56 2.35 2.21 2.13 2.18 2.22 2.12 2.08 2.20 2.21
Compound Leverage Factor
2.80 2.53 2.31 2.17 2.08 2.13 2.16 2.06 2.02 2.15 2.16
Debt to Total Capital
38.97% 37.61% 37.42% 35.07% 35.23% 39.37% 43.07% 38.56% 34.56% 38.64% 37.53%
Short-Term Debt to Total Capital
13.36% 12.92% 16.64% 14.01% 16.96% 20.54% 25.52% 23.81% 19.28% 26.81% 25.92%
Long-Term Debt to Total Capital
25.61% 24.69% 20.78% 21.06% 18.26% 18.83% 17.55% 14.75% 15.28% 11.82% 11.62%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
61.03% 62.39% 62.58% 64.93% 64.77% 60.63% 56.93% 61.44% 65.44% 61.36% 62.47%
Debt to EBITDA
0.78 0.77 0.78 0.71 0.69 0.73 0.79 0.68 0.56 0.63 0.60
Net Debt to EBITDA
0.41 0.45 0.45 0.46 0.46 0.61 0.67 0.53 0.44 0.50 0.48
Long-Term Debt to EBITDA
0.51 0.50 0.44 0.42 0.36 0.35 0.32 0.26 0.25 0.19 0.19
Debt to NOPAT
1.08 1.07 1.10 0.99 0.96 1.03 1.10 0.93 0.78 0.87 0.83
Net Debt to NOPAT
0.57 0.62 0.63 0.64 0.64 0.85 0.93 0.73 0.61 0.69 0.66
Long-Term Debt to NOPAT
0.71 0.70 0.61 0.60 0.50 0.49 0.45 0.36 0.34 0.27 0.26
Altman Z-Score
19.06 18.63 16.67 18.14 15.80 15.65 17.92 21.00 22.93 19.15 18.28
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.57 1.57 1.37 1.42 1.31 1.16 1.11 1.18 1.23 1.12 1.17
Quick Ratio
0.96 0.95 0.84 0.81 0.71 0.61 0.59 0.62 0.64 0.62 0.64
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
65 54 80 38 24 141 28 133 157 173 359
Operating Cash Flow to CapEx
767.45% 655.98% 745.57% 783.51% 895.66% 792.52% 544.67% 1,293.12% 1,208.67% 832.44% 1,408.59%
Free Cash Flow to Firm to Interest Expense
7.03 6.79 9.92 4.93 3.26 18.35 2.49 12.49 17.01 22.33 35.23
Operating Cash Flow to Interest Expense
26.97 25.10 30.66 28.59 34.95 31.04 16.41 37.76 38.63 34.39 34.10
Operating Cash Flow Less CapEx to Interest Expense
23.45 21.28 26.55 24.94 31.04 27.12 13.39 34.84 35.43 30.26 31.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.22 1.21 1.20 1.19 1.19 1.20 1.20 1.24 1.30 1.35 1.34
Accounts Receivable Turnover
8.53 7.82 7.60 7.98 8.37 7.60 7.38 7.73 8.39 7.86 7.67
Inventory Turnover
3.93 3.80 3.87 3.85 3.98 3.87 4.02 4.08 4.33 4.34 4.36
Fixed Asset Turnover
5.42 5.42 5.44 5.47 5.51 5.51 5.58 5.72 5.89 6.10 6.18
Accounts Payable Turnover
13.32 12.63 13.31 13.53 13.51 12.82 13.27 13.70 14.64 13.49 13.92
Days Sales Outstanding (DSO)
42.77 46.70 48.00 45.76 43.59 48.03 49.46 47.21 43.51 46.42 47.60
Days Inventory Outstanding (DIO)
92.81 96.07 94.40 94.70 91.60 94.28 90.79 89.39 84.32 84.20 83.69
Days Payable Outstanding (DPO)
27.40 28.91 27.42 26.97 27.02 28.47 27.51 26.64 24.93 27.05 26.22
Cash Conversion Cycle (CCC)
108.19 113.87 114.98 113.49 108.17 113.83 112.74 109.96 102.89 103.57 105.07
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,978 2,117 2,124 2,183 2,175 2,224 2,398 2,333 2,273 2,335 2,385
Invested Capital Turnover
1.92 1.84 1.84 1.85 1.88 1.81 1.79 1.85 1.94 1.95 1.90
Increase / (Decrease) in Invested Capital
134 185 127 199 196 107 275 150 99 111 -14
Enterprise Value (EV)
46,592 45,390 40,780 42,148 34,434 34,930 44,073 51,886 54,690 45,519 42,299
Market Capitalization
46,098 44,842 40,237 41,583 33,854 34,154 43,133 51,114 54,022 44,740 41,527
Book Value per Share
$17.87 $18.88 $19.13 $19.66 $19.48 $17.80 $18.14 $19.51 $20.10 $19.54 $20.44
Tangible Book Value per Share
$12.45 $12.57 $12.85 $13.35 $13.17 $11.47 $11.70 $12.91 $13.54 $13.05 $13.99
Total Capital
2,432 2,515 2,525 2,492 2,463 2,388 2,563 2,541 2,453 2,536 2,581
Total Debt
948 946 945 874 868 940 1,104 980 848 980 969
Total Long-Term Debt
623 621 525 525 450 450 450 375 375 300 300
Net Debt
494 548 543 565 579 776 939 772 668 779 772
Capital Expenditures (CapEx)
33 30 33 28 29 30 34 31 29 32 25
Debt-free, Cash-free Net Working Capital (DFCFNWC)
415 473 430 465 462 508 628 622 558 634 694
Debt-free Net Working Capital (DFNWC)
869 870 832 774 750 672 792 830 738 834 891
Net Working Capital (NWC)
544 545 412 425 332 181 138 225 265 154 222
Net Nonoperating Expense (NNE)
4.57 2.77 3.72 3.88 4.47 5.05 8.68 8.02 6.97 5.60 6.77
Net Nonoperating Obligations (NNO)
494 548 543 565 579 776 939 772 668 779 772
Total Depreciation and Amortization (D&A)
30 30 32 34 34 34 36 37 39 38 41
Debt-free, Cash-free Net Working Capital to Revenue
11.33% 12.69% 11.37% 12.09% 11.84% 12.92% 15.55% 14.93% 12.96% 14.25% 15.24%
Debt-free Net Working Capital to Revenue
23.73% 23.36% 21.98% 20.12% 19.24% 17.09% 19.63% 19.92% 17.15% 18.76% 19.56%
Net Working Capital to Revenue
14.85% 14.63% 10.88% 11.04% 8.52% 4.61% 3.43% 5.40% 6.16% 3.47% 4.87%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.34 $2.84 $2.46 $2.83 $2.64 $2.98 $3.66 $3.43 $3.10 $3.50 $4.29
Adjusted Weighted Average Basic Shares Outstanding
83.07M 83.10M 82.63M 82.30M 82.47M 81.32M 80.41M 80.10M 80.43M 79.65M 78.95M
Adjusted Diluted Earnings per Share
$2.31 $2.81 $2.44 $2.80 $2.62 $2.96 $3.63 $3.40 $3.09 $3.47 $4.27
Adjusted Weighted Average Diluted Shares Outstanding
83.98M 83.96M 83.39M 83.06M 83.25M 81.92M 80.99M 80.68M 81.03M 80.16M 79.31M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
83.09M 82.59M 82.31M 81.88M 81.33M 80.42M 80.00M 79.85M 79.62M 78.88M 78.78M
Normalized Net Operating Profit after Tax (NOPAT)
199 238 207 237 221 248 303 283 255 284 345
Normalized NOPAT Margin
22.08% 24.72% 20.63% 24.27% 23.12% 24.81% 27.28% 25.57% 23.40% 24.90% 28.37%
Pre Tax Income Margin
26.58% 30.65% 25.81% 30.64% 26.87% 31.06% 32.66% 31.19% 28.15% 31.16% 34.29%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
26.48 37.79 32.57 39.48 34.90 41.29 32.95 33.30 34.27 46.84 41.80
NOPAT to Interest Expense
21.49 30.13 25.56 30.76 29.42 32.31 26.73 26.53 27.70 36.69 33.90
EBIT Less CapEx to Interest Expense
22.96 33.96 28.46 35.83 31.00 37.37 29.94 30.38 31.07 42.71 39.38
NOPAT Less CapEx to Interest Expense
17.97 26.30 21.45 27.11 25.52 28.40 23.72 23.61 24.51 32.56 31.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
8.51% 26.16% 52.29% 72.48% 94.27% 121.03% 122.33% 119.25% 114.87% 106.56% 103.17%

Financials Breakdown Chart

Key Financial Trends

IDEXX Laboratories showed solid top-line and earnings growth in Q1 2026, but the balance sheet and cash flow still reflect a company that is actively returning capital to shareholders while carrying meaningful debt.

For the quarter ended March 31, 2026, revenue rose to $1.14 billion from $998.4 million in Q1 2025, while net income increased to $278.4 million from $242.7 million. Gross margin remained strong, with gross profit of $722.7 million on roughly $418.1 million of cost of revenue.

Key positives include continued revenue growth, healthy operating profitability, and strong operating cash generation. However, the company also continued heavy share repurchases and still carries a sizable debt load, which limits balance-sheet flexibility.

  • Revenue growth continued. Q1 2026 revenue increased about 14% year over year, showing that demand for IDEXX’s products and services remains healthy.
  • Earnings grew faster than revenue. Net income rose about 15% year over year, while diluted EPS improved to $3.47 from $2.96.
  • Operating income stayed very strong. Operating income reached $362.6 million, indicating the business still converts sales into profits efficiently.
  • Operating cash flow was robust. The company generated $266.2 million in operating cash in Q1 2026.
  • Cash generation comfortably covered capex. Capital spending was only $32.0 million, leaving ample cash after investing needs.
  • Shareholder returns remain a priority. IDEXX repurchased $351.0 million of common equity in the quarter.
  • Gross margin remains high, but cost of revenue is still rising. Revenue growth was accompanied by a higher absolute cost base, so investors should watch margin trends.
  • Working capital used cash in the quarter. Changes in operating assets and liabilities reduced cash flow by $75.2 million, which is not unusual but worth monitoring.
  • Debt remains meaningful. Total debt was roughly $980 million at quarter-end, including $680.0 million of short-term debt and $299.9 million of long-term debt.
  • Liquidity is not excessive. Cash and equivalents were only $200.5 million versus total current liabilities of $1.30 billion.

Looking at the longer trend, IDEXX has delivered a fairly consistent pattern of mid- to high-single-digit revenue growth in 2024–2025, followed by stronger acceleration in early 2026. Earnings have generally moved in the same direction, which suggests the business is still expanding rather than relying on one-time gains.

That said, the company’s balance sheet shows large treasury stock balances and a persistent reliance on debt financing alongside buybacks. Equity was $1.56 billion in Q1 2026, but total liabilities were still higher at $1.83 billion, so leverage remains an important watch item.

Bottom line: IDEXX looks financially healthy from an operating standpoint, with strong profitability and cash generation. The main risks to monitor are the company’s debt load, modest cash cushion relative to current liabilities, and ongoing aggressive buybacks.

08/10/26 09:46 AM ETAI Generated. May Contain Errors.

IDEXX Laboratories Financials - Frequently Asked Questions

According to the most recent income statement we have on file, IDEXX Laboratories' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

IDEXX Laboratories' net income appears to be on an upward trend, with a most recent value of $1.06 billion in 2025, rising from $192.14 million in 2015. The previous period was $887.87 million in 2024. See IDEXX Laboratories' forecast for analyst expectations on what's next for the company.

IDEXX Laboratories' total operating income in 2025 was $1.36 billion, based on the following breakdown:
  • Total Gross Profit: $2.66 billion
  • Total Operating Expenses: $1.30 billion

Over the last 10 years, IDEXX Laboratories' total revenue changed from $1.60 billion in 2015 to $4.30 billion in 2025, a change of 168.7%.

IDEXX Laboratories' total liabilities were at $1.75 billion at the end of 2025, a 2.8% increase from 2024, and a 12.0% increase since 2015.

In the past 10 years, IDEXX Laboratories' cash and equivalents has ranged from $90.33 million in 2019 to $453.93 million in 2023, and is currently $180.07 million as of their latest financial filing in 2025.

Over the last 10 years, IDEXX Laboratories' book value per share changed from -0.92 in 2015 to 20.10 in 2025, a change of -2,273.9%.



Financial statements for NASDAQ:IDXX last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners