Idexx Laboratories balance sheet
At the end of fiscal 2025, Idexx Laboratories had total assets of $3.35bn, total liabilities of $1.75bn and shareholders' equity of $1.61bn. It held $180m in cash against $848m of debt: net debt of $668m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 107 | 157 | 184 | 224 | 279 | 323 | 129 | 155 | 188 | 124 | 90 | 384 | 144 | 113 | 454 | 288 | 180 | 198 |
| Receivables | 115 | 120 | 141 | 138 | 158 | 152 | 188 | 204 | 237 | 249 | 269 | 331 | 368 | 401 | 457 | 474 | 552 | 616 |
| Inventory | 110 | 128 | 133 | 141 | 133 | 160 | 189 | 158 | 163 | 173 | 195 | 210 | 269 | 368 | 380 | 382 | 378 | 391 |
| Total current assets | 376 | 461 | 524 | 570 | 653 | 759 | 822 | 846 | 972 | 653 | 680 | 1,063 | 956 | 1,101 | 1,495 | 1,400 | 1,414 | 1,500 |
| Goodwill | 149 | 149 | 173 | 175 | 181 | 184 | 179 | 178 | 200 | 214 | 240 | 243 | 359 | 362 | 366 | 405 | 414 | 641 |
| Total assets | 809 | 897 | 1,031 | 1,104 | 1,231 | 1,384 | 1,475 | 1,531 | 1,742 | 1,620 | 1,832 | 2,295 | 2,437 | 2,747 | 3,260 | 3,293 | 3,351 | 3,707 |
| Accounts payable | 19 | 23 | 37 | 35 | 30 | 45 | 53 | 60 | 67 | 70 | 72 | 75 | 116 | 110 | 111 | 114 | 110 | 154 |
| Deferred revenue (current) | 13 | 14 | 15 | 20 | 21 | 32 | 26 | 27 | 29 | 41 | 41 | 43 | 40 | 38 | 37 | 34 | 35 | 40 |
| Total current liabilities | 256 | 285 | 437 | 406 | 478 | 821 | 857 | 935 | 1,005 | 784 | 725 | 583 | 764 | 1,236 | 952 | 1,068 | 1,149 | 1,264 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | 0 | 50 | 75 | 75 | 75 | 168 | 75 | 75 |
| Long-term debt | — | — | 3 | 3 | 151 | 350 | 597 | 594 | 607 | 602 | 699 | 858 | 775 | 694 | 623 | 450 | 375 | 300 |
| Total debt | 123 | 132 | 246 | 215 | 428 | 899 | 1,170 | 1,205 | 607 | 602 | 988 | 909 | 924 | 1,020 | 948 | 868 | 848 | 849 |
| Total liabilities | 294 | 323 | 491 | 467 | 712 | 1,267 | 1,559 | 1,639 | 1,801 | 1,629 | 1,655 | 1,662 | 1,747 | 2,138 | 1,775 | 1,698 | 1,745 | 1,838 |
| Shareholders' equity | 515 | 574 | 540 | 636 | 518 | 118 | −84 | −108 | −59 | −10 | 177 | 632 | 690 | 609 | 1,485 | 1,595 | 1,605 | 1,869 |
| Net debt (negative = net cash) | 16 | −24 | 63 | −9 | 149 | 576 | 1,041 | 1,050 | 419 | 478 | 898 | 525 | 780 | 907 | 494 | 580 | 668 | 651 |
| Shares outstanding | — | — | — | — | — | 95m | — | — | 87m | 86m | 85m | 85m | 85m | 83m | 83m | 82m | 80m | 79m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 474 | 527 | 561 | 567 | 552 | 604 | 627 | 616 |
| Inventory | 382 | 396 | 393 | 392 | 378 | 382 | 392 | 391 |
| Total current assets | 1,400 | 1,318 | 1,362 | 1,477 | 1,414 | 1,454 | 1,509 | 1,500 |
| Goodwill | 405 | 407 | 414 | 414 | 414 | 412 | 411 | 641 |
| Total assets | 3,293 | 3,214 | 3,331 | 3,387 | 3,351 | 3,385 | 3,442 | 3,707 |
| Accounts payable | 114 | 120 | 117 | 122 | 110 | 130 | 129 | 154 |
| Deferred revenue (current) | 34 | 35 | 36 | 36 | 35 | 36 | 36 | 40 |
| Total current liabilities | 1,068 | 1,136 | 1,224 | 1,252 | 1,149 | 1,300 | 1,288 | 1,264 |
| Short-term debt | 168 | 171 | 75 | 150 | 75 | 150 | 150 | 75 |
| Long-term debt | 450 | 450 | 450 | 375 | 375 | 300 | 300 | 300 |
| Total debt | 618 | 621 | 525 | 525 | 450 | 450 | 450 | 375 |
| Total liabilities | 1,698 | 1,766 | 1,872 | 1,826 | 1,745 | 1,829 | 1,830 | 1,838 |
| Shareholders' equity | 1,595 | 1,448 | 1,459 | 1,561 | 1,605 | 1,556 | 1,613 | 1,869 |
| Shares outstanding | 82m | 81m | 80m | 80m | 80m | 79m | 79m | 79m |
Compare with peers
- Dexcom balance sheet
- Bausch & Lomb Corp balance sheet
- ResMed| balance sheet
- Steris balance sheet
- Edwards Lifesciences balance sheet
Head to head: DXCM vs IDXXBLCO vs IDXXIDXX vs RMD
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies