VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
IDXX
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
IDXXIDEXX Laboratories, Inc.
$535.93$42.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksIDXXCash Flow

IDEXX Laboratories, Inc. (IDXX) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains sensitive to working capital volatility, as evidenced by the OCF/NI ratio swinging from 0.63 in 2025Q2 to 1.47 in 2025Q3.

IDXX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations940.11M1.18B929M906.51M542.98M755.55M648.06M459.16M400.08M373.28M334.57M216.36M235.85M246M230.28M220.7M178.83M173.72M143.34M135.12M109.83M116.55M95.38M117.16M103.25M46.36M28.24M52.6M46.1M13.5M8M
Operating CF Margin %-27.37%23.84%24.76%16.13%23.5%23.94%19.08%18.08%18.96%18.84%13.51%15.87%17.86%17.81%18.11%16.21%16.84%14%14.65%14.86%18.27%17.37%24.61%25.02%12.01%7.69%14.77%14.41%5.13%2.99%
Operating CF Growth %-8.03%26.81%2.48%66.95%-28.13%16.59%41.14%14.77%7.18%11.57%54.63%-8.26%-4.13%6.82%4.34%23.41%2.94%21.19%6.08%23.03%-5.77%22.2%-18.59%13.46%122.7%64.18%-46.31%14.1%241.48%68.75%17.65%
Net Income1.1B1.06B887.87M845.04M679.09M744.84M582.13M427.79M377.05M263.27M222.05M192.13M181.95M187.79M178.29M161.75M141.32M122.23M116.17M94.01M93.68M78.25M78.33M57.09M45.39M37.62M36.63M32.6M-15.2M-21.1M32.6M
Depreciation & Amortization4.66M145.18M129.94M114.91M111.9M104.6M96M88.01M83.18M83.14M78.22M68.96M58.89M54.6M52.41M48.2M45.96M49.77M48.82M41.1M29.82M24.37M18.43M18.9M20.12M22.23M19.48M17.2M15.9M14.4M10.4M
Stock-Based Compensation-14.62M060.3M59.74M49.77M37.76M30.95M39.28M25.16M23.52M19.89M19.88M18.1M16.54M15.95M15.5M13.26M11.62M10.5M8.78M10.84M135K135K138K0000000
Deferred Taxes27.58M131.2M-24.19M-48.31M-35.06M-3.38M-38.08M6.16M1.21M-7.92M20.88M5.14M830K2.07M-1.97M6M-908K3.27M5.63M-9.07M-6.13M-4.48M4.6M-1.19M3.75M-380K3.38M2M000
Other Non-Cash Items117.78M69.73M8.34M7.56M10.82M9.25M8.83M2.88M5.13M2.89M-9.47M57K-14.2M-11.94M-16.66M-17.26M-17.66M-1.62M-4.57M1.32M-8.14M7.53M7.52M20.4M930K00037.3M14.8M0
Working Capital Changes-12.08M-227.51M-133.24M-72.43M-273.53M-137.52M-31.76M-104.97M-91.64M8.38M3M-69.81M-9.72M-3.06M2.26M6.51M-3.13M-11.56M-33.21M-1.01M-10.24M10.74M-13.64M21.82M33.06M-13.11M-31.25M800K8.1M5.4M-35M
Change in Receivables59.1M-68.72M-28.28M-53.87M-41.4M-33.14M-60.72M-22.47M-18.4M-24.92M-22.55M-50.14M-3.63M-15.95M3.49M-24.81M-6.91M-1.16M-10.27M-25.54M-6.58M-5.16M-5.16M-5.57M7.8M000000
Change in Inventory-750K-789K-28M-28.65M-121.73M-52.92M-18.89M-37.31M-25.62M-19.06M7.65M-34.97M-38.31M-1.35M-13.75M-6.31M-19.47M6.22M-18.47M-5.23M-25.68M7.43M758K71K11.4M-20.32M-28.51M5.2M4.9M-11.2M-19.2M
Change in Payables4.53M-8.57M8.09M-557K3.47M11.23M981K1.96M-166K1.39M2.12M-2.47M6.7M-4.4M-1.3M13.88M3.48M-9.16M-4.33M5.85M4.35M-5.79M-5.79M9.56M-1.59M000000
Cash from Investing-106.63M-136.24M-207.06M-125.25M-195.35M-292.97M-109.38M-205.53M138.6M-138.69M-90.79M-308.41M-80.41M-86.06M-66M-97M-43.19M-52.39M-91.59M-121.13M-40.7M12.59M-36.75M-42.23M-32.8M-26.23M24.23M-39M-48.4M-32.7M-38.5M
Capital Expenditures-94.85M-138.23M-120.92M-133.63M-148.84M-119.55M-107.63M-155.22M-122.94M-76.7M-64.79M-82.92M-60.7M-78.64M-69.05M-100.22M-39.3M-57.84M-89.97M-66.24M-71.36M-24.2M-31.7M-16.9M-15.09M-17.38M-15.52M-12.4M-48.1M-35.5M-11.8M
CapEx % of Revenue2.13%3.21%3.1%3.65%4.42%3.72%3.98%6.45%5.55%3.9%3.65%5.18%4.09%5.71%5.34%8.22%3.56%5.61%8.79%7.18%9.65%3.79%5.77%3.55%3.66%4.5%4.22%3.48%15.04%13.5%4.41%
Acquisitions-2.6M0-77.7M0-46.51M-173.42M-1.75M-50.3M-22.5M-14.58M-1.96M-10.3M-19.71M-7.42M3M3M03.38M-8.65M-89.88M39.02M-10.22M-53.94M-2.3M-1.38M0-11.95M0000
Investments-------------------------------
Other Investing-9.18M2.74M-10M8.38M-46.51M00000000045K225K112K2.08M7.03M-1.11M-39.02M2.75M0-2.72M-2.44M-4.21M-1.87M-800K-300K-3.7M-21.6M
Cash from Financing-830.9M-1.16B-878.07M-442M-370.94M-697.41M-248.42M-286.41M-597.8M-208.02M-217.82M-95.55M-103.44M-102.45M-125.34M-97.66M-86.77M-95.3M-30.79M-18.19M-76.26M-106.98M-110.17M-5.16M-25.34M914K-63.35M-64M3.2M1.5M10M
Debt Issued (Net)-99.89M-30.39M-75M-404M430.5M23.5M-94.65M-10.28M-256.04M44M38M272.72M469.2M212.92M-31.92M113.04M9.33M-33.76M78.95M69.99M-877K-2.06M-356K-510K-7.46M-144K-3.32M-6.4M-2.5M-1.5M-1.9M
Equity Issued (Net)-805.4M-1.12B-792.54M-24.89M-783.96M-700.21M-131.49M-265.55M-331.12M-252.02M-265.74M-379.58M-588.72M-329.53M-108.1M-226.7M-114.22M-66.73M-115.98M-97.45M-84.79M-104.93M-109.81M-4.65M-17.88M1.06M-60.03M-57.6M5.8M3M11.9M
Dividends Paid0000000000000000000000000000000
Share Repurchases-816.07M-1.22B-837.03M-71.92M-819.71M-746.78M-182.81M-301.66M-369.32M-290.64M-304.09M-401.98M-618.16M-367.76M-132.27M-255.5M-143.09M-83.1M-132.34M-118.39M-105.71M-123.77M-129.19M-35.82M-29.83M-12.99M-70.26M-64.2M000
Other Financing74.38M-7.24M-10.53M-13.11M-17.04M-20.7M-22.28M-10.43M-10.64M09.97M11.31M16.08M14.16M14.68M16.01M18.13M5.19M6.24M9.27M9.41M0000000-100K00
Net Change in Cash36.56M-108.2M-165.67M341.39M-31.91M-239.47M293.6M-33.47M-63.88M32.77M25.91M-193.54M43.48M55.07M40.09M26.98M50.19M27.86M18.51M-1.31M-5.49M20M-49.79M72.93M47.12M20.66M-12.57M-50.5M2.1M-20.8M-21.5M
Free Cash Flow845.46M1.05B798.08M772.88M394.15M636M540.44M303.93M277.15M296.57M269.78M133.44M175.15M167.36M161.23M120.48M139.53M115.88M53.37M68.88M38.47M92.35M63.67M100.26M88.17M28.98M12.72M40.2M-2M-22M-3.8M
FCF Margin %19.02%24.48%20.48%21.11%11.71%19.78%19.97%12.63%12.52%15.06%15.2%8.33%11.79%12.15%12.47%9.89%12.65%11.23%5.21%7.47%5.21%14.47%11.59%21.06%21.36%7.51%3.46%11.29%-0.63%-8.37%-1.42%
FCF Growth %0.93%31.99%3.26%96.09%-38.03%17.68%77.81%9.66%-6.55%9.93%102.17%-23.81%4.65%3.8%33.83%-13.65%20.42%117.11%-22.51%79.04%-58.34%45.04%-36.49%13.72%204.2%127.85%-68.36%2110%90.91%-478.95%58.24%
FCF per Share10.4813.069.599.204.667.356.233.473.133.312.971.421.731.551.441.031.170.950.430.530.290.680.440.700.630.210.090.25-0.01-0.15-0.02
FCF Conversion (FCF/Net Income)0.77x1.11x1.05x1.07x0.80x1.01x1.11x1.07x1.06x1.42x1.51x1.13x1.30x1.31x1.29x1.36x1.27x1.42x1.23x1.44x1.17x1.49x1.22x2.05x2.27x1.23x0.77x1.61x-3.03x-0.64x0.25x
Interest Paid0000000000027.19M12.28M5.02M3.94M3.76M2.6M2.77M5.08M000000000000
Taxes Paid0000000000054.88M60.24M67.72M68.92M44.35M48.11M45.73M49.55M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly financial data, the relationship between net income and operating cash flow exhibits significant volatility, with the OCF/NI ratio fluctuating from a low of 0.63 in 2025Q2 to a high of 1.47 in 2025Q3, suggesting inconsistent cash conversion efficiency across recent reporting periods.

The wide variance in the OCF/NI ratio indicates that reported net income is frequently decoupled from actual cash generation, likely due to timing differences in working capital. Investors should monitor whether these swings represent structural shifts in collection cycles or merely temporary accounting noise related to the company's complex revenue recognition for diagnostic equipment.

Free Cash Flow Margin Volatility

As reported in recent financial statements, IDEXX's free cash flow margins have shown marked instability, ranging from a low of 13.7% in 2025Q2 to a peak of 33.6% in 2025Q3, reflecting the underlying sensitivity of cash generation to periodic changes in operational working capital requirements.

While the company maintains strong profitability, the erratic nature of FCF margins suggests that cash flow is not yet as predictable as the recurring revenue model might imply. This inconsistency warrants further investigation into whether the company's capital-intensive lab network is experiencing lumpy maintenance cycles that periodically depress free cash flow.

Working Capital Dynamics Impacting Liquidity

Based on the provided cash flow figures, working capital changes have been a primary driver of cash flow variance, notably shifting from a $224.5 million inflow in 2025Q3 to a $163.9 million outflow in 2025Q2, highlighting significant swings in the company's short-term liquidity management.

These substantial fluctuations in working capital suggest that IDEXX may be managing large inventory builds or experiencing uneven payment cycles from corporate veterinary consolidators. Such volatility complicates the assessment of core operational cash generation and suggests that management's working capital efficiency remains a key variable for investors.

Aggressive Capital Allocation Strategy

According to historical cash flow data, IDEXX has consistently prioritized share repurchases over other forms of capital deployment, with quarterly buybacks reaching as high as $400.9 million in 2025Q1, demonstrating a clear commitment to returning capital to shareholders despite the observed volatility in operational cash flow.

The company's aggressive repurchase activity appears to be a central pillar of its capital allocation strategy, effectively utilizing its balance sheet to support equity value. However, the reliance on buybacks during periods of fluctuating cash conversion suggests that management maintains high confidence in the long-term durability of its diagnostic ecosystem.

IDXX — Frequently Asked Questions

Quick answers to the most common questions about buying IDXX stock.

How much cash does IDEXX Laboratories, Inc. (IDXX) generate from operations?

IDEXX Laboratories, Inc. (IDXX) generated $1.18B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is IDEXX Laboratories, Inc.'s free cash flow?

IDEXX Laboratories, Inc. (IDXX) generated $1.05B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is IDEXX Laboratories, Inc.'s capital expenditure (CapEx)?

IDEXX Laboratories, Inc. (IDXX) spent $138.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does IDEXX Laboratories, Inc. distribute cash to shareholders?

In 2025, IDEXX Laboratories, Inc. (IDXX) spent $1.22B on share repurchases. This shows the company's commitment to returning capital to its equity investors.