IDEXX Laboratories, Inc. (IDXX)
NASDAQ: IDXX · Real-Time Price · USD
542.71
+0.06 (0.01%)
At close: Jul 2, 2025, 4:00 PM
542.20
-0.51 (-0.09%)
After-hours: Jul 2, 2025, 6:45 PM EDT
IDEXX Laboratories Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 894.97 | 887.87 | 845.04 | 679.09 | 744.85 | 581.78 | Upgrade
|
Depreciation & Amortization | 134.1 | 129.94 | 114.91 | 111.9 | 104.6 | 96 | Upgrade
|
Asset Writedown & Restructuring Costs | - | 0.25 | 1.48 | 2.35 | 5.15 | 2.5 | Upgrade
|
Stock-Based Compensation | 60.51 | 60.3 | 59.74 | 49.77 | 37.76 | 30.95 | Upgrade
|
Provision & Write-off of Bad Debts | 8.23 | 6.87 | 5.55 | 5.83 | 1.48 | 4.95 | Upgrade
|
Other Operating Activities | -16.91 | -22.98 | -47.79 | -32.42 | -0.76 | -36.35 | Upgrade
|
Change in Accounts Receivable | -19.68 | -28.28 | -53.87 | -41.4 | -33.14 | -60.72 | Upgrade
|
Change in Inventory | -23.43 | -28 | -28.65 | -121.73 | -52.92 | -18.89 | Upgrade
|
Change in Accounts Payable | 4.41 | 8.09 | -0.56 | 3.47 | 11.23 | 0.98 | Upgrade
|
Change in Unearned Revenue | -4.24 | -4.38 | -3.03 | -11.02 | -7.55 | -13.37 | Upgrade
|
Change in Other Net Operating Assets | -69.57 | -80.67 | 13.68 | -102.85 | -55.15 | 60.24 | Upgrade
|
Operating Cash Flow | 968.38 | 929 | 906.51 | 542.98 | 755.55 | 648.06 | Upgrade
|
Operating Cash Flow Growth | 5.12% | 2.48% | 66.95% | -28.13% | 16.59% | 41.14% | Upgrade
|
Capital Expenditures | -120.68 | -120.92 | -133.63 | -148.84 | -119.55 | -106.96 | Upgrade
|
Cash Acquisitions | 0.31 | -76.69 | - | -11.51 | -173.42 | -1.5 | Upgrade
|
Sale (Purchase) of Intangibles | -10 | -10 | - | -10 | - | -0.67 | Upgrade
|
Investment in Securities | -1 | -1 | - | -25 | - | -0.25 | Upgrade
|
Other Investing Activities | 1.65 | 1.56 | 8.38 | - | - | - | Upgrade
|
Investing Cash Flow | -129.73 | -207.06 | -125.25 | -195.35 | -292.97 | -109.38 | Upgrade
|
Short-Term Debt Issued | - | - | - | 505.5 | 73.5 | - | Upgrade
|
Long-Term Debt Issued | - | - | - | - | - | 200 | Upgrade
|
Total Debt Issued | 69.5 | - | - | 505.5 | 73.5 | 200 | Upgrade
|
Short-Term Debt Repaid | - | - | -329 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -75 | -75 | -75 | -50 | -289.63 | Upgrade
|
Total Debt Repaid | -75 | -75 | -404 | -75 | -50 | -289.63 | Upgrade
|
Net Debt Issued (Repaid) | -5.5 | -75 | -404 | 430.5 | 23.5 | -89.63 | Upgrade
|
Issuance of Common Stock | 30.81 | 44.49 | 47.03 | 35.75 | 46.57 | 51.33 | Upgrade
|
Repurchase of Common Stock | -1,090 | -847.57 | -81.9 | -830.32 | -762.34 | -203.42 | Upgrade
|
Other Financing Activities | - | - | -3.14 | -6.87 | -5.14 | -6.7 | Upgrade
|
Financing Cash Flow | -1,064 | -878.07 | -442 | -370.94 | -697.41 | -248.42 | Upgrade
|
Foreign Exchange Rate Adjustments | -7.79 | -9.53 | 2.13 | -8.61 | -4.64 | 3.33 | Upgrade
|
Net Cash Flow | -233.46 | -165.67 | 341.39 | -31.91 | -239.47 | 293.6 | Upgrade
|
Free Cash Flow | 847.7 | 808.08 | 772.88 | 394.15 | 636 | 541.11 | Upgrade
|
Free Cash Flow Growth | 6.39% | 4.55% | 96.09% | -38.03% | 17.54% | 77.88% | Upgrade
|
Free Cash Flow Margin | 21.56% | 20.73% | 21.11% | 11.71% | 19.78% | 19.99% | Upgrade
|
Free Cash Flow Per Share | 10.25 | 9.71 | 9.20 | 4.66 | 7.35 | 6.24 | Upgrade
|
Cash Interest Paid | 33.8 | 33.8 | 41 | 40.3 | 30.5 | 32.4 | Upgrade
|
Cash Income Tax Paid | 309.6 | 307.2 | 192.5 | 239.8 | 161.7 | 110.7 | Upgrade
|
Levered Free Cash Flow | 761.15 | 734.99 | 693.69 | 328.16 | 534.41 | 436.95 | Upgrade
|
Unlevered Free Cash Flow | 780.5 | 754.49 | 719.68 | 353.07 | 553.04 | 457.65 | Upgrade
|
Change in Net Working Capital | 38.06 | 48.47 | 7.04 | 211.49 | 52.28 | -4.25 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.