Data is not available at this time.
IDEXX Laboratories, Inc. is a global leader in veterinary diagnostics, water testing, and livestock health monitoring, operating primarily in the companion animal veterinary market. The company generates revenue through a diversified portfolio, including point-of-care diagnostic instruments, consumables, rapid assay test kits, and reference laboratory services. Its CAG segment dominates, serving veterinarians with diagnostic imaging, practice management software, and health monitoring solutions, while its Water Quality Products segment provides microbiological testing for water safety. IDEXX holds a strong competitive position due to its integrated ecosystem of high-margin diagnostic products and recurring revenue streams from consumables and services. The company’s innovation-driven approach and global distribution network reinforce its leadership in niche markets, particularly in companion animal diagnostics, where it benefits from increasing pet healthcare spending and premiumization trends. Its livestock and poultry diagnostics segment further diversifies exposure to agricultural markets, though companion animals remain the core growth driver. IDEXX’s focus on R&D and strategic acquisitions strengthens its technological edge, ensuring long-term relevance in a rapidly evolving industry.
IDEXX reported revenue of $3.9 billion in the latest fiscal year, with net income of $887.9 million, reflecting robust profitability. The company’s operating cash flow of $929 million underscores efficient operations, though capital expenditures of $120.9 million indicate ongoing investments in capacity and innovation. High-margin consumables and services contribute significantly to its earnings power, supported by a loyal customer base and recurring revenue model.
IDEXX’s diluted EPS of $10.67 highlights strong earnings generation, driven by premium pricing and operational leverage. The company’s capital efficiency is evident in its ability to convert revenue into high free cash flow, enabling reinvestment in R&D and strategic initiatives without compromising financial stability. Its asset-light model, particularly in reference lab services, enhances returns on invested capital.
With $288.3 million in cash and equivalents and total debt of $986.9 million, IDEXX maintains a manageable leverage profile. The balance sheet supports growth initiatives, and the absence of dividends allows for flexibility in deploying capital toward high-return projects. The company’s financial health is further reinforced by consistent cash flow generation and prudent debt management.
IDEXX has demonstrated steady growth, benefiting from secular trends in pet healthcare and diagnostic adoption. The company does not pay dividends, opting instead to reinvest profits into expansion and innovation. This aligns with its strategy to capture long-term market opportunities, particularly in international markets and advanced diagnostic solutions.
IDEXX’s market capitalization of approximately $40 billion reflects high investor expectations, supported by its leadership position and growth trajectory. The beta of 1.525 indicates higher volatility relative to the market, likely due to its premium valuation and sensitivity to macroeconomic conditions affecting discretionary pet spending.
IDEXX’s competitive advantages include its technological leadership, strong brand equity, and recurring revenue model. The outlook remains positive, driven by increasing pet ownership and demand for advanced diagnostics. However, reliance on the North American market and potential regulatory pressures pose risks. Strategic focus on innovation and global expansion should sustain long-term growth.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |