Stock Scorer

Idexx Laboratories Inc /DE (IDXX)

Every figure this model derived for IDXX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 117,178,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 196,933,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,509,489,000 AssetsCurrent 2026-06-30
current liabilities 1,287,665,000 LiabilitiesCurrent 2026-06-30
equity 1,612,575,000 StockholdersEquity 2026-06-30
interest expense 37,788,000 InterestExpenseNonoperating 2026-06-30
ocf 1,371,510,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 4,553,223,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 62,972,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up IDXX on one particular measure came for.

RatioValue
cash operating margin36.8
current ratio1.21
current ratio reported1.17
deferred revenue growth0.21
dilution pct-2.67
ebit cagr14.85
ebit yoy16.21
ev ebit28.85
ev owner earnings35.32
ev sales9.24
fcf margin27.55
growth cv0.5
interest cover38.6
net debt ebitda0.25
operating margin32.03
owner earnings margin26.17
revenue growth12.77
revenue growth per share15.86
roic57.17
rule of 4044.8
sbc pct revenue1.38

Everything else this filing tags

400 more elements from IDXX's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
TreasuryStockCommonValue7,259,747,0002026-06-30 32USD
RetainedEarningsAccumulatedDeficit7,008,760,0002026-06-30 132USD
TreasuryStockValue4,157,257,0002022-06-30 98USD
Assets3,442,335,0002026-06-30 137USD
LiabilitiesAndStockholdersEquity3,442,335,0002026-06-30 132USD
SalesRevenueNet1,969,058,0002017-12-31 158USD
AssetsNoncurrent1,932,846,0002026-06-30 134USD
AdditionalPaidInCapitalCommonStock1,910,290,0002026-06-30 130USD
Liabilities1,829,760,0002026-06-30 136USD
PropertyPlantAndEquipmentGross1,673,078,0002025-12-31 30USD
GrossProfit1,501,826,0002026-06-30 284USD
StockIssuedDuringPeriodValueTreasuryStockReissued1,500,000,0002015-09-30 2USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,484,530,0002023-12-31 181USD
SalesRevenueGoodsNet1,176,115,0002017-12-31 102USD
RevenueFromContractWithCustomerIncludingAssessedTax1,118,408,0002018-06-30 6USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic1,057,551,0002025-12-31 45USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment925,698,0002025-12-31 30USD
LongTermDebtFairValue916,300,0002021-12-31 18USD
SecuredLongTermDebt899,562,0002020-06-30 82USD
CostOfGoodsAndServicesSold855,579,0002026-06-30 54USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest851,632,0002023-12-31 152USD
ProfitLoss845,042,0002023-12-31 194USD
SalesRevenueServicesNet792,943,0002017-12-31 102USD
OperatingIncomeLoss788,152,0002026-06-30 284USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest772,666,0002026-06-30 65USD
PropertyPlantAndEquipmentNet733,238,0002026-06-30 133USD
OperatingExpenses713,674,0002026-06-30 25USD
TreasuryStockValueAcquiredCostMethod703,732,0002026-06-30 204USD
PaymentsForRepurchaseOfCommonStock697,840,0002026-06-30 146USD
AccountsReceivableNetCurrent627,083,0002026-06-30 132USD
ComprehensiveIncomeNetOfTax622,164,0002026-06-30 188USD
NetIncomeLoss616,858,0002026-06-30 304USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-597,799,0002018-12-31 26USD
OtherAssetsNoncurrent567,729,0002026-06-30 130USD
ProceedsFromLongTermLinesOfCredit559,500,0002022-09-30 6USD
UndistributedEarningsOfForeignSubsidiaries546,700,0002016-12-31 5USD
LiabilitiesNoncurrent542,095,0002026-06-30 134USD
NetCashProvidedByUsedInFinancingActivities-536,619,0002026-06-30 120USD
LinesOfCreditCurrent519,000,0002026-06-30 125USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments491,821,0002021-06-30 147USD
AccruedLiabilitiesCurrent453,169,0002026-06-30 136USD
LineOfCreditFacilityMaximumBorrowingCapacity450,000,0002013-09-30 4USD
LongTermDebt450,000,0002025-12-31 21USD
Goodwill410,946,0002026-06-30 159USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations400,084,0002018-12-31 26USD
InventoryNet391,579,0002026-06-30 132USD
CostOfRevenue375,048,0002025-03-31 192USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue359,837,0002025-12-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue357,656,0002025-12-31 15USD
SellingAndMarketingExpense346,527,0002026-06-30 212USD
TreasuryStockValueAcquiredParValueMethod332,344,0002026-06-30 99USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1309,961,0002025-12-31 15USD
LongTermDebtNoncurrent299,865,0002026-06-30 48USD
OtherAssets297,813,0002018-12-31 4USD
OtherAssetsCurrent293,894,0002026-06-30 134USD
RepaymentsOfOtherDebt289,625,0002020-12-31 3USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis284,429,0002017-12-31 2USD
AvailableForSaleSecuritiesAmortizedCost284,429,0002017-12-31 22USD
AvailableForSaleSecuritiesDebtMaturitiesWithoutSingleMaturityDateAmortizedCost284,429,0002017-12-31 12USD
AvailableForSaleSecurities284,255,0002017-12-31 22USD
AvailableForSaleSecuritiesDebtMaturitiesWithoutSingleMaturityDateFairValue284,255,0002017-12-31 12USD
AvailableForSaleSecuritiesDebtSecurities284,255,0002017-12-31 2USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate278,080,0002025-12-31 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign266,638,0002025-12-31 45USD
DerivativeNotionalAmount258,200,0002022-12-31 28USD
IntangibleAssetsNetIncludingGoodwill256,314,0002018-12-31 4USD
InventoryFinishedGoodsNetOfReserves251,458,0002026-06-30 122USD
ContractWithCustomerAssetNetNoncurrent250,364,0002026-06-30 67USD
ProceedsFromIssuanceOfLongTermDebt250,097,0002015-09-30 7USD
RepaymentsOfSecuredDebt250,000,0002025-12-31 52USD
ProceedsFromIssuanceOfSecuredDebt250,000,0002025-12-31 3USD
CostOfGoodsSold245,516,0002018-06-30 108USD
CostOfServices237,354,0002018-06-30 108USD
GeneralAndAdministrativeExpense235,930,0002026-06-30 212USD
PurchaseObligationDueInNextTwelveMonths207,300,0002025-12-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive200,000,0002024-12-31 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive200,000,0002025-12-31 10USD
StockholdersEquityOther199,347,0002020-12-31 30USD
ProceedsFromRepaymentsOfOtherDebt198,110,0002020-03-31 90USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents196,933,0002026-06-30 132USD
DeferredCosts191,715,0002026-06-30 122USD
FiniteLivedIntangibleAssetsGross190,786,0002025-12-31 30USD
DeferredTaxAssetsGross185,924,0002025-12-31 18USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue185,900,0002025-12-31 45USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost175,849,0002017-12-31 12USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue175,780,0002017-12-31 12USD
NotionalAmountOfInterestRateCashFlowHedgeDerivatives160,000,0002011-09-30 4USD
EmployeeRelatedLiabilitiesCurrent158,126,0002026-06-30 122USD
IncomeTaxExpenseBenefit155,808,0002026-06-30 212USD
DeferredIncomeTaxLiabilities153,754,0002025-12-31 18USD
LongTermDebtCurrent149,999,0002026-06-30 48USD
DeferredTaxAssetsNet149,760,0002025-12-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDue146,348,0002026-06-30 30USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations138,602,0002018-12-31 26USD
NotionalAmountOfForeignCurrencyDerivativeSaleContracts134,730,0002013-03-31 16USD
CurrentIncomeTaxExpenseBenefit133,521,0002025-12-31 24USD
LineOfCreditFacilityFairValueOfAmountOutstanding132,000,0002011-06-30 1USD
ResearchAndDevelopmentExpense131,217,0002026-06-30 212USD
DeferredIncomeTaxExpenseBenefit131,204,0002025-12-31 136USD
AccountsPayableCurrent129,097,0002026-06-30 132USD
OperatingLeaseLiability127,217,0002026-06-30 30USD
OtherDepreciationAndAmortization124,947,0002025-12-31 45USD
OperatingLeaseRightOfUseAsset122,764,0002026-06-30 64USD
ProceedsFromRepaymentsOfLinesOfCredit121,000,0002026-06-30 37USD
CommonStockSharesAuthorized120,000,0002026-06-30 130shares
DerivativeFairValueOfDerivativeLiability117,222,0002018-03-31 26USD
DeferredFederalIncomeTaxExpenseBenefit116,893,0002025-12-31 24USD
DerivativeLiabilityFairValueOffsetAgainstCollateralNetOfNotSubjectToMasterNettingArrangementPolicyElection116,407,0002018-03-31 16USD
DeferredTaxAssetsLiabilitiesNet114,318,0002024-12-31 10USD
FiniteLivedIntangibleAssetsNet109,843,0002025-12-31 23USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedIntrinsicValue108,800,0002020-12-31 1USD/shares
CommonStockSharesIssued108,717,0002026-06-30 130shares
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost108,580,0002017-12-31 12USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue108,475,0002017-12-31 12USD
IncomeTaxesPaidNet107,100,0002026-06-30 60USD
OperatingLeasesFutureMinimumPaymentsDue106,819,0002018-12-31 8USD
InventoryRawMaterialsNetOfReserves104,589,0002026-06-30 122USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized104,500,0002026-06-30 61USD
OtherAccruedLiabilitiesCurrent102,268,0002026-06-30 122USD
ContractWithCustomerLiability101,987,0002018-12-31 4USD
OperatingLeaseLiabilityNoncurrent100,502,0002026-06-30 64USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour100,000,0002025-12-31 10USD
DerivativeLiabilities99,796,0002015-06-30 10USD
IntangibleAssetsNetExcludingGoodwill98,169,0002026-06-30 130USD
IncomeTaxPaidFederalAfterRefundReceived94,266,0002025-12-31 1USD
IncreaseDecreaseInOperatingCapital91,640,0002018-12-31 2USD
IncomeTaxesPaid90,918,0002024-06-30 28USD
AccruedMarketingCostsCurrent89,959,0002026-06-30 116USD
LossContingencyDamagesSoughtValue89,000,0002024-06-30 24USD
DeferredCompensationArrangementWithIndividualFairValueOfSharesIssued84,000,0002026-06-30 146USD
IncreaseDecreaseInAccountsReceivable82,844,0002026-06-30 146USD
ContractWithCustomerAssetNetCurrent82,279,0002026-06-30 67USD
FiniteLivedIntangibleAssetsAccumulatedAmortization80,943,0002025-12-31 30USD
DeferredCostsCurrent80,053,0002026-06-30 94USD
DerivativeAmountOfHedgedItem80,000,0002018-12-31 12USD
LossContingencyDamagesPaidValue80,000,0002025-04-30 5USD
WeightedAverageNumberOfDilutedSharesOutstanding79,742,0002026-06-30 212shares
WeightedAverageNumberOfSharesOutstandingBasic79,299,0002026-06-30 212shares
CommonStockSharesOutstanding78,874,0002026-06-30 72shares
DepreciationDepletionAndAmortization78,734,0002026-06-30 146USD
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueNonvested78,000,0002023-12-31 3USD
AccruedIncomeTaxesCurrent76,101,0002026-06-30 70USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths75,000,0002025-12-31 11USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo75,000,0002025-12-31 11USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased73,000,0002023-12-31 13shares
FiniteLivedIntangibleAssetsFutureAmortizationExpense69,209,0002011-12-31 1USD
IncreaseDecreaseInOtherOperatingCapitalNet66,538,0002026-06-30 97USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance1-66,490,0002017-12-31 3USD
AdditionsToNoncurrentAssets65,492,0002012-12-31 6USD
DeferredRevenueNoncurrent65,362,0002018-06-30 66USD
CashAndCashEquivalentsPeriodIncreaseDecrease-63,881,0002018-12-31 73USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-63,538,0002026-06-30 136USD
DeferredTaxLiabilitiesDeferredExpenseDeferredPolicyAcquisitionCost62,642,0002025-12-31 14USD
CustomerLoyaltyProgramLiabilityCurrent62,575,0002018-06-30 4USD
PrepaidExpenseCurrent61,959,0002026-06-30 94USD
CurrentFederalTaxExpenseBenefit61,678,0002025-12-31 24USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment61,622,0002025-12-31 18USD
NetCashProvidedByUsedInInvestingActivities-59,040,0002026-06-30 120USD
OtherLiabilitiesNoncurrent56,504,0002026-06-30 132USD
DeferredIncomeTaxLiabilitiesNet52,638,0002026-06-30 66USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions51,074,0002026-06-30 146USD
AccountsPayableTradeCurrent49,100,0002024-12-31 27USD
OtherAssetsMiscellaneousNoncurrent49,036,0002026-06-30 122USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-46,958,0002024-12-31 110USD
StockIssuedDuringPeriodSharesTreasuryStockReissued46,600,0002015-09-30 2shares
GoodwillAcquiredDuringPeriod45,782,0002024-12-31 39USD
StockIssuedDuringPeriodValueStockOptionsExercised43,642,0002010-12-31 3USD
CurrentForeignTaxExpenseBenefit42,590,0002025-12-31 24USD
OtherAccruedLiabilitiesNoncurrent41,089,0002026-06-30 70USD
IncreaseDecreaseInOtherOperatingAssets-41,041,0002015-09-30 49USD
DeferredRevenueCurrent40,921,0002018-06-30 66USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities40,831,0002025-12-31 18USD
DeferredTaxAssetsNetCurrent39,829,0002015-12-31 50USD
LeaseCost38,300,0002025-12-31 14USD
InterestPaidNet37,700,0002025-12-31 48USD
OtherAssetsMiscellaneousCurrent37,295,0002026-06-30 94USD
OperatingLeasesFutureMinimumPaymentsDueThereafter36,514,0002018-12-31 12USD
ContractWithCustomerLiabilityCurrent36,400,0002026-06-30 64USD
OperatingLeaseExpense36,300,0002025-12-31 24USD
DeferredTaxAssetsValuationAllowance36,164,0002025-12-31 30USD
InventoryWorkInProcessNetOfReserves35,532,0002026-06-30 122USD
DeferredTaxLiabilitiesNoncurrent35,459,0002018-06-30 66USD
IncomeTaxPaidStateAndLocalAfterRefundReceived34,517,0002025-12-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes33,149,0002025-12-31 1USD
DefinedContributionPlanCostRecognized33,100,0002025-12-31 6USD
StockIssuedDuringPeriodValueShareBasedCompensationGross32,914,0002026-06-30 135USD
ContractWithCustomerLiabilityNoncurrent32,586,0002026-06-30 64USD
AllocatedShareBasedCompensationExpense32,400,0002026-06-30 119USD
IncomeTaxesReceivable32,308,0002026-06-30 62USD
EquitySecuritiesFvNiCost31,800,0002025-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths31,700,0002026-06-30 25USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive31,569,0002025-12-31 12USD
OtherInvestments30,250,0002023-12-31 14USD
TreasuryStockCommonShares29,843,0002026-06-30 32shares
CurrentStateAndLocalTaxExpenseBenefit29,253,0002025-12-31 24USD
EquitySecuritiesFVNINoncurrent28,793,0002026-06-30 2USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions28,295,0002025-12-31 25USD
DeferredTaxAssetsInventory28,246,0002025-12-31 18USD
EquitySecuritiesFvNiCurrentAndNoncurrent27,559,0002026-03-31 18USD
LossContingencyAccrualAtCarryingValue27,500,0002020-12-31 15USD
LossContingencyAccrualCarryingValuePeriodIncreaseDecrease27,500,0002024-06-30 3USD
DeferredTaxLiabilitiesOtherFiniteLivedAssets27,210,0002018-12-31 4USD
SupplierFinanceProgramObligationIncrease27,122,0002026-06-30 40USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo27,013,0002026-06-30 30USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-26,918,0002017-12-31 51USD
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTaxPeriodIncreaseDecrease-26,793,0002015-09-30 47USD
OperatingLeaseLiabilityCurrent26,715,0002026-06-30 59USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive26,605,0002025-12-31 14USD
SupplierFinanceProgramObligationDecreaseSettlement26,357,0002026-06-30 40USD
FutureAmortizationExpenseAfterYearFive25,839,0002011-12-31 1USD
OperatingLeasesRentExpenseNet25,200,0002018-12-31 26USD
PrepaidExpenseOtherNoncurrent25,149,0002026-06-30 122USD
BusinessCombinationConsiderationTransferred124,900,0002014-12-31 1USD
TaxesPayableCurrent24,859,0002017-09-30 52USD
AllocatedShareBasedCompensationExpenseNetOfTax24,755,0002025-12-31 45USD
IncreaseDecreaseInAccruedLiabilities-24,503,0002015-09-30 49USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-24,370,0002025-12-31 1USD
TreasuryStockShares23,647,0002022-06-30 98shares
IncomeTaxReceivable22,744,0002019-06-30 32USD
DeferredIncomeTaxAssetsNet22,672,0002026-06-30 76USD
OperatingLossCarryforwards22,500,0002025-12-31 15USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree22,183,0002026-06-30 30USD
IncomeTaxHolidayAggregateDollarAmount21,400,0002021-12-31 36USD
CapitalizedContractCostNet21,100,0002026-06-30 59USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths20,782,0002025-12-31 14USD
SalesTypeLeaseLeaseReceivable20,700,0002023-09-30 34USD
DefinedBenefitPlanFairValueOfPlanAssets20,700,0002025-12-31 2USD
DeferredIncomeTaxesAndTaxCredits20,428,0002026-06-30 34USD
AmortizationOfIntangibleAssets20,200,0002025-12-31 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo19,442,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear19,400,0002018-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueCurrent19,351,0002018-12-31 11USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount19,131,0002026-06-30 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree18,032,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears17,109,0002018-12-31 12USD
OperatingLeasePayments17,087,0002026-06-30 54USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect16,863,0002026-06-30 73USD
DeferredTaxAssetsTaxCreditCarryforwards16,163,0002025-12-31 17USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue16,088,0002026-06-30 138USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax-15,577,0002022-09-30 34USD
AccruedIncomeTaxesNoncurrent15,415,0002026-06-30 70USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear15,328,0002026-06-30 23USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets15,325,0002025-12-31 18USD
AllowanceForDoubtfulAccountsReceivable15,000,0002026-06-30 52USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax14,851,0002022-12-31 59USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost14,787,0002025-12-31 18USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability14,740,0002026-06-30 54USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour14,674,0002026-06-30 30USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears14,528,0002018-12-31 12USD
IncomeTaxReconciliationTaxCredits13,752,0002025-12-31 1USD
InterestIncomeExpenseNonoperatingNet-13,207,0002024-09-30 177USD
DeferredTaxLiabilitiesOther13,097,0002025-12-31 18USD
CapitalizedContractCostNetNoncurrent12,795,0002023-09-30 44USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate12,700,0002025-12-31 31USD
UnrecognizedTaxBenefits12,654,0002025-12-31 60USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive12,572,0002025-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour12,410,0002025-12-31 14USD
ShareRepurchaseProgramExciseTaxPayable12,100,0002025-12-31 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-11,915,0002026-06-30 37USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax11,833,0002022-09-30 54USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive11,739,0002025-12-31 12USD
DeferredTaxAssetsPropertyPlantAndEquipment11,510,0002025-12-31 18USD
AllowanceForDoubtfulAccountsReceivableCurrent11,304,0002025-12-31 90USD
CommonStockValue10,872,0002026-06-30 130USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation10,853,0002026-06-30 179USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation10,853,0002026-06-30 85USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears10,799,0002018-12-31 12USD
GoodwillTranslationAdjustments-10,563,0002015-12-31 15USD
FutureAmortizationExpenseYearOne9,993,0002011-12-31 1USD
DeferredTaxAssetsDeferredIncome9,955,0002025-12-31 18USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized9,950,0002013-05-08 2shares
CapitalExpendituresIncurredButNotYetPaid9,724,0002026-06-30 77USD
DeferredStateAndLocalIncomeTaxExpenseBenefit9,276,0002025-12-31 24USD
FutureAmortizationExpenseYearTwo9,194,0002011-12-31 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities9,008,0002025-12-31 34USD
FiniteLivedIntangibleAssetsAmortizationExpense8,700,0002011-12-31 3USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue18,700,0002015-12-31 9USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears8,518,0002018-12-31 12USD
FutureAmortizationExpenseYearThree8,395,0002011-12-31 1USD
DeferredSalesCommission8,349,0002018-06-30 3USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount-8,316,0002025-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue8,300,0002012-12-31 3USD
IncomeTaxReconciliationTaxContingencies-8,287,0002025-12-31 1USD
FutureAmortizationExpenseYearFour8,180,0002011-12-31 1USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter8,089,0002025-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost8,000,0002021-12-31 3USD
ForeignCurrencyContractAssetFairValueDisclosure7,993,0002023-09-30 12USD
InterestExpense7,911,0002024-03-31 182USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax7,825,0002018-06-30 82USD
LeaseIncome7,700,0002026-06-30 92USD
FutureAmortizationExpenseYearFive7,608,0002011-12-31 1USD
IncomeTaxReconciliationNondeductibleExpenseOther7,366,0002025-12-31 1USD
DerivativeFairValueOfDerivativeAsset7,292,0002014-09-30 8USD
SupplierFinanceProgramObligation7,014,0002026-06-30 63USD
IncreaseDecreaseInContractWithCustomerLiability6,929,0002025-12-31 68USD
GoodwillForeignCurrencyTranslationGainLoss-6,643,0002024-12-31 27USD
DebtInstrumentFaceAmount6,500,0002006-12-31 3USD
CapitalizedContractCostNetCurrent6,453,0002023-09-30 32USD
AccumulatedOtherComprehensiveIncomeLossBeforeTax16,386,0002017-12-31 20USD
ProvisionForLoanLeaseAndOtherLosses6,274,0002026-06-30 55USD
ProceedsFromHedgeFinancingActivities6,256,0002023-06-30 2USD
DerivativeAssets6,201,0002014-09-30 7USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax5,954,0002022-12-31 59USD
CommonStockOtherValueOutstanding5,938,0002026-06-30 116USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax5,786,0002018-06-30 90USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease5,628,0002012-03-31 8USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent5,500,0002016-12-31 3USD
OtherUnrecordedAmounts5,500,0002013-12-31 3USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense5,487,0002023-12-31 39USD
EquityMethodInvestmentNetSalesProceeds-5,400,0002014-12-31 6USD
ProceedsFromSaleOfEquityMethodInvestments5,400,0002014-12-31 2USD
DefinedBenefitPlanBenefitObligation5,400,0002025-12-31 2USD
DeferredTaxAssetsOperatingLossCarryforwards5,314,0002025-12-31 18USD
OtherComprehensiveIncomeLossNetOfTax5,306,0002026-06-30 190USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions5,231,0002025-12-31 45USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-5,219,0002017-12-31 51USD
NotesReceivableRelatedPartiesNoncurrent5,200,0002014-03-31 11USD
NotesReceivableFairValueDisclosure5,100,0002013-12-31 1USD
OciBeforeReclassificationsNetOfTaxAttributableToParent5,096,0002026-06-30 10USD
DeferredForeignIncomeTaxExpenseBenefit5,035,0002025-12-31 24USD
AssetImpairmentCharges5,000,0002026-06-30 42USD
PaymentsToAcquireOtherInvestments5,000,0002018-12-31 4USD
ProvisionForDoubtfulAccounts4,946,0002020-12-31 75USD
OperatingLossCarryforwardsValuationAllowance4,900,0002016-12-31 6USD
ShareRepurchaseProgramExciseTax4,900,0002026-06-30 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill4,800,0002013-12-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles4,800,0002013-09-30 1USD
EffectOfExchangeRateOnCashAndCashEquivalents-4,768,0002018-12-31 79USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax4,655,0002019-09-30 17USD
IncreaseDecreaseInAccountsPayable4,481,0002026-06-30 26USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues4,400,0002024-09-30 13USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue4,400,0002024-09-30 27USD
DeferredTaxAssetsOtherComprehensiveLoss4,393,0002025-12-31 18USD
TranslationAdjustmentForNetInvestmentHedgeNetOfTax-4,311,0002017-12-31 14USD
ForeignCurrencyTransactionGainLossBeforeTax-4,200,0002025-12-31 45USD
DerivativeInstrumentsGainLossRecognizedInOtherComprehensiveIncomeEffectivePortionNet4,108,0002013-03-31 5USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease4,038,0002012-03-31 2USD
AdvertisingExpense4,000,0002025-12-31 44USD
OriginationOfNotesReceivableFromRelatedParties4,000,0002010-12-31 3USD
SalesCommissionsAndFees4,000,0002026-06-30 51USD
DeferredTaxLiabilities3,994,0002025-12-31 8USD
DeferredTaxAssetsTaxDeferredExpenseOther3,803,0002025-12-31 18USD
PaymentsOfDebtIssuanceCosts3,738,0002025-12-31 56USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased3,700,0002025-12-31 15shares
PaymentsToAcquireIntangibleAssets3,692,0002026-06-30 89USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice3,600,0002012-12-31 4USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts3,516,0002025-12-31 18USD
TranslationAdjustmentForNetInvestmentHedgeIncreaseDecreaseNetOfTax3,507,0002019-09-30 52USD
BusinessCombinationContingentConsiderationArrangementsRangeOfOutcomesValueHigh3,500,0002018-12-31 7USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal-3,500,0002012-12-31 12USD
LossContingencyRangeOfPossibleLossMaximum3,500,0002015-12-31 3USD
NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived13,500,0002012-12-31 8USD
ProceedsFromSaleOfOtherProductiveAssets3,500,0002013-12-31 28USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan3,391,0002010-12-31 3USD
ProceedsFromSaleOfProductiveAssets3,377,0002009-12-31 4USD
IncreaseDecreaseInDeferredRevenue-3,252,0002018-06-30 74USD
BusinessCombinationContingentConsiderationAsset3,200,0002015-09-30 1USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount3,200,0002026-03-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedContingentLiability3,100,0002013-12-31 2USD
LiabilitiesFairValueDisclosure3,096,0002013-12-31 1USD
NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived3,000,0002010-12-31 2USD
OperatingLeasesIncomeStatementLeaseRevenue2,900,0002018-03-31 1USD
PurchaseObligation2,900,0002021-12-31 10USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations2,606,0002025-12-31 45USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities2,600,0002013-09-30 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential2,512,0002025-12-31 1USD
ImpairmentOfLongLivedAssetsToBeDisposedOf2,501,0002020-12-31 28USD
BusinessAcquisitionPurchasePriceAllocationEquipment2,500,0002009-12-31 1USD
LossContingencyEstimateOfPossibleLoss2,500,0002018-12-31 9USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount2,300,0002009-12-31 1USD
ImpairmentOfIntangibleAssetsFinitelived2,200,0002016-09-30 13USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill2,200,0002016-12-31 1USD
DeferredCompensationArrangementWithIndividualRecordedLiability2,200,0002025-12-31 1USD
ProductWarrantyAccrualClassifiedCurrent2,200,0002025-12-31 2USD
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral-2,108,0002015-06-30 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentAssets2,100,0002013-12-31 2USD
RoyaltyGuaranteesCommitmentsAmount2,100,0002018-12-31 8USD
ProceedsFromHedgeInvestingActivities2,081,0002026-06-30 27USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax-2,039,0002018-06-30 65USD
StandardProductWarrantyAccrualPayments2,035,0002013-12-31 34USD
DeferredTaxAssetsInProcessResearchAndDevelopment2,022,0002025-12-31 8USD
PropertyPlantAndEquipmentTransfersAndChanges2,000,0002019-03-31 1USD
GoodwillPurchaseAccountingAdjustments-1,900,0002020-12-31 3USD
StandardProductWarrantyAccrualWarrantiesIssued1,899,0002013-12-31 34USD
BusinessCombinationContingentConsiderationLiability1,892,0002026-03-31 10USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-1,829,0002020-01-01 7USD
OtherLiabilities1,800,0002016-12-31 6USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax1,800,0002025-12-31 2USD
IncreaseDecreaseInInventories1,787,0002026-06-30 146USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax1,784,0002018-06-30 90USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions1,755,0002020-12-31 9USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-1,701,0002012-03-31 2USD
IncomeTaxReconciliationOtherAdjustments-1,657,0002025-12-31 1USD
IncomeTaxesReceivableNoncurrent1,548,0002023-06-30 32USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent1,402,0002026-06-30 57USD
LettersOfCreditOutstandingAmount1,400,0002021-12-31 11USD
ProceedsFromOtherOperatingActivities1,400,0002011-12-31 5USD
DebtIssuanceCosts-1,380,0002015-12-31 13USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive1,371,0002025-12-31 2USD
StandardProductWarrantyAccrual1,314,0002013-12-31 53USD

What to be careful about

What this model itself distrusts about IDXX's figures. Written by the derivation as it ran, not added afterwards.