Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsOperating margin changed -2.9 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -2.9 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- 2 filing risk checks flagged
Flagged areas: Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +5.7% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $332M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Reportable Segment-$308M100.0%-2300.0% yoy
Members sum to the consolidated -$308M for this period.
- United States$6.12Bshare n/a+4.6% yoy
- Outside the United States$5.12Bshare n/a+7.0% yoy
- Western Europe Canada Japan Australia And New Zealand$3.73Bshare n/a+8.5% yoy
- Eastern Europe Middle East Africa Latin America Asia$1.39Bshare n/a+3.3% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- United States$1.59B53.9%+3.8% yoy
- Outside the United States$1.36B46.1%+7.1% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 3,990 US-listed filers · 316 in Healthcare| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $11.2B | 89thof 3,301 top third | 93rdof 291 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 5.7% | 48thof 3,137 middle third | 38thof 277 middle third |
Gross margin gross profit ÷ revenue | 30.1% | 37thof 1,603 middle third | 16thof 212 bottom third |
Operating margin operating income ÷ revenue | -2.7% | 39thof 2,819 middle third | 56thof 280 middle third |
Net margin net income ÷ revenue | -8.5% | 31stof 3,263 bottom third | 46thof 290 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 3.0% | 44thof 2,679 middle third | 53rdof 261 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -15.6% | 30thof 3,576 bottom third | 46thof 291 middle third |
Interest coverage operating income ÷ interest expense (interest expense > 0) | -1.1× | 37thof 819 middle third | 51stof 76 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 1.0% | 66thof 2,895 middle third | 78thof 272 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 60 days | 36thof 2,398 middle third | 43rdof 266 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 8.8× | 12thof 1,546 bottom third | 13thof 116 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -7.9% | 76thof 1,333 top third | 78thof 92 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -30.4% | 94thof 1,073 top third | 91stof 75 top third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 60 changed periods, 30 largest shown| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Operating income OperatingIncomeLoss | quarter 2023-09-30 | -$51M 10-Q 2023-11-02 | $179M 10-Q 2024-11-12 | +451.0% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2024-06-30 | -$192M 10-Q 2024-08-06 | $179M 10-Q 2025-08-05 | +193.2% | first · latest |
| Operating income OperatingIncomeLoss | fiscal year 2023-12-31 | $390M 10-K 2024-02-08 | $707M 10-K 2026-02-12 | +81.3% | first · latest · 3 filings carry it |
| Deferred revenue (non-current) ContractWithCustomerLiabilityNoncurrent | balance at 2022-12-31 | $80M 10-K 2023-02-09 | $40M 10-K 2024-02-08 | -50.0% | first · latest |
| Operating income OperatingIncomeLoss | fiscal year 2022-12-31 | -$1.94B 10-K 2023-02-09 | -$2.85B 10-K 2025-02-21 | -46.4% | first · latest · 3 filings carry it |
| Capital expenditure PaymentsToAcquireProductiveAssets | fiscal year 2022-12-31 | $679M 10-K 2023-02-09 | $377M 10-K 2025-02-21 | -44.5% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2024-03-31 | $187M 10-Q 2024-05-02 | $115M 10-Q 2025-05-06 | -38.5% | first · latest |
| Capital expenditure PaymentsToAcquireProductiveAssets | fiscal year 2023-12-31 | $692M 10-K 2024-02-08 | $432M 10-K 2026-02-12 | -37.6% | first · latest · 3 filings carry it |
| Receivables AccountsReceivableNetCurrent | balance at 2023-12-31 | $2.69B 10-K 2024-02-08 | $1.72B 10-K 2025-02-21 | -36.1% | first · latest · 5 filings carry it |
| Gross profit GrossProfit | fiscal year 2022-12-31 | $5.4B 10-K 2023-02-09 | $3.55B 10-K 2025-02-21 | -34.2% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2022-12-31 | $15.1B 10-K 2023-02-09 | $10.1B 10-K 2025-02-21 | -33.5% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-03-31 | $3.65B 10-Q 2023-04-27 | $2.44B 10-K 2025-02-21 | -33.1% | first · latest · 4 filings carry it |
| Stock-based compensation ShareBasedCompensation | quarter 2024-03-31 | $25M 10-Q 2024-05-02 | $17M 10-Q 2025-05-06 | -32.0% | first · latest |
| Gross profit GrossProfit | quarter 2024-03-31 | $1.39B 10-Q 2024-05-02 | $961M 10-Q 2025-05-06 | -30.7% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2024-03-31 | $3.59B 10-Q 2024-05-02 | $2.49B 10-Q 2025-05-06 | -30.7% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2023-03-31 | $186M 10-Q 2023-04-27 | $129M 10-Q 2024-05-02 | -30.6% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-06-30 | $3.71B 10-Q 2023-07-27 | $2.59B 10-K 2025-02-21 | -30.1% | first · latest · 4 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2023-12-31 | $14.8B 10-K 2024-02-08 | $10.4B 10-K 2026-02-12 | -30.1% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-09-30 | $3.71B 10-Q 2023-11-02 | $2.6B 10-K 2025-02-21 | -29.9% | first · latest · 4 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-12-31 | $3.88B 10-K 2024-02-08 | $2.73B 10-K 2025-02-21 | -29.8% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2024-06-30 | $3.81B 10-Q 2024-08-06 | $2.69B 10-Q 2025-08-05 | -29.3% | first · latest · 3 filings carry it |
| Gross profit GrossProfit | quarter 2023-03-31 | $1.35B 10-Q 2023-04-27 | $964M 10-K 2025-02-21 | -28.4% | first · latest · 4 filings carry it |
| Gross profit GrossProfit | quarter 2024-06-30 | $1.43B 10-Q 2024-08-06 | $1.03B 10-Q 2025-08-05 | -27.9% | first · latest · 3 filings carry it |
| Gross profit GrossProfit | quarter 2023-12-31 | $1.47B 10-K 2024-02-08 | $1.1B 10-K 2025-02-21 | -25.3% | first · latest |
| Cash CashAndCashEquivalentsAtCarryingValue | balance at 2024-06-30 | $2.1B 10-Q 2024-08-06 | $1.57B 10-Q 2025-08-05 | -24.9% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2022-12-31 | $1.4B 10-K 2023-02-09 | $1.07B 10-K 2025-02-21 | -23.6% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2022-06-30 | $340M 10-Q 2022-07-28 | $264M 10-Q 2023-07-27 | -22.4% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2023-12-31 | $1.26B 10-K 2024-02-08 | $984M 10-K 2026-02-12 | -22.1% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | fiscal year 2021-12-31 | $1.71B 10-K 2022-02-23 | $1.35B 10-K 2024-02-08 | -21.1% | first · latest · 3 filings carry it |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2024-03-31 | $335M 10-Q 2024-05-02 | $271M 10-Q 2025-05-06 | -19.1% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 9,717 characters as filed
"COMMITMENTS AND CONTINGENCIES We are involved in product liability, patent, commercial, employment and other legal matters that arise in the normal course of our business. We record a liability when a loss is considered probable and the amount can be reasonably estimated. If the reasonable estimate of a probable loss is a range, and no amount within the range is a better estimate than any other amount, the minimum amount in the range is accrued. If a loss is not probable or a probable loss cannot be reasonably estimated, no liability is recorded. We regularly review legal contingencies to determine whether our accruals and related disclosures are adequate. The amount of ultimate loss may differ from these estimates and could have a material adverse effect on our results of operations and cash flows. As of June 30, 2026 and December 31, 2025, our total recorded reserves with respect to legal and environmental matters were $39 million and $47 million, respectively. We have established reserves for certain of the matters discussed below. While we believe that we have valid defenses in the matters set forth below, litigation is inherently uncertain, excessive verdicts do occur, and we may incur material judgments or enter into material settlements of claims. In addition to the matters described below, we remain subject to the risk of future administrative and legal actions. With respect to governmental and regulatory matters, these actions may lead to additional product recalls, …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 1,596 characters as filed
FINANCING ARRANGEMENTS Credit Facilities Our multicurrency revolver credit facility (which amended and restated our prior U.S. Dollar-denominated revolving credit facility and replaced our prior Euro-denominated revolving credit facility (Multicurrency Revolver)) has a maximum capacity of $2.20 billion and matures in 2030. Borrowings under the Multicurrency Revolver in U.S. dollars bear interest on the principal amount outstanding at either Term SOFR plus an applicable margin or a base rate plus an applicable margin. The Multicurrency Revolver contains various covenants, including a maximum net leverage ratio. Borrowings in Euros are subject to a sublimit of $300 million. We may, at our option, seek to increase the aggregate commitment under the Multicurrency Revolver by up to $1.10 billion, which would result in a maximum aggregate commitment of up to $3.30 billion. There were no borrowings outstanding under the Multicurrency Revolver as of June 30, 2026 or December 31, 2025. Our commercial paper borrowing arrangements require us to maintain undrawn borrowing capacity under our Multicurrency Revolver for an amount at least equal to our outstanding commercial paper borrowings. Based on our covenant calculations as of June 30, 2026, we had capacity to draw $1.41 billion under the Multicurrency Revolver. As of June 30, 2026, we were in compliance with the financial covenant in the Multicurrency Revolver. The non-performance of any financial institution supporting the Multicurre …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Fair value · 7,033 characters as filed
FAIR VALUE MEASUREMENTS The following tables summarize our assets and liabilities that are measured at fair value on a recurring basis. Basis of fair value measurement (in millions) Balance as of June 30, 2026 Quoted prices in active markets for identical assets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Assets Foreign exchange contracts $ 1 $ $ 1 $ Available-for-sale debt securities 1 1 Marketable equity securities 9 9 Total $ 11 $ 9 $ 1 $ 1 Liabilities Foreign exchange contracts $ 3 $ $ 3 $ Contingent payments related to acquisitions 10 10 Indemnifications related to Kidney Care separation 1 43 43 Total $ 56 $ $ 3 $ 53 1 See Note 2 for additional information. Basis of fair value measurement (in millions) Balance as of December 31, 2025 Quoted prices in active markets for identical assets (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Assets Available-for-sale debt securities 1 1 Marketable equity securities 15 15 Total $ 16 $ 15 $ $ 1 Liabilities Foreign exchange contracts $ 1 $ $ 1 $ Contingent payments related to acquisitions 7 7 Indemnifications related to Kidney Care separation 1 53 53 Total $ 61 $ $ 1 $ 60 1 See Note 2 for additional information. As of June 30, 2026 and December 31, 2025, cash and cash equivalents of $2.15 billion and $1.97 billion, respectively, included money market fund and other short-term funds of approximately $1.09 billion and $832 million, …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
Goodwill and intangibles · 2,420 characters as filed
GOODWILL AND OTHER INTANGIBLE ASSETS, NET Goodwill The following is a reconciliation of goodwill by segment. (in millions) Medical Products & Therapies Healthcare Systems & Technologies Pharmaceuticals Total Balance as of December 31, 2025 $ 1,265 $ 3,087 $ 577 $ 4,929 Reallocation of goodwill 569 (569) Currency translation (29) (6) (8) (43) Balance as of June 30, 2026 $ 1,805 $ 3,081 $ $ 4,886 Change in Reportable Segments As discussed in Note 16, in the second quarter of 2026, we implemented a new operating model to better align decision-making, cost structure, and execution across our businesses. Our business is now comprised of two reportable segments under this new operating model: Medical Products & Therapies and Healthcare Systems & Technologies. Previously, our reportable segments were comprised of three segments: Medical Products & Therapies, Healthcare Systems & Technologies, and Pharmaceuticals. Our former Pharmaceuticals segment is now reported in our Medical Products & Therapies segment. As a result of this segment change, we reallocated the goodwill from our previous Pharmaceuticals segment to a reporting unit within our Medical Products & Therapies segment. We also performed goodwill impairment assessments of both the legacy reporting units and new reporting units of our segments before and after the segment change and did not identify any goodwill impairments. Other intangible assets, net The following is a summary of our other …
GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing
Income taxes · 2,355 characters as filed
INCOME TAXES Our effective income tax rate was 15% and 8% for the three months ended June 30, 2026 and 2025, respectively, and 22% and (43)% for the six months ended June 30, 2026 and 2025, respectively. Our effective income tax rate can differ from the 21% U.S. federal statutory rate due to a number of factors, including foreign rate differences, tax incentives, non-deductible expenses, non-taxable income, increases or decreases in valuation allowances, increases or decreases in liabilities for uncertain tax positions, and excess tax benefits or shortfalls on stock compensation awards. For the three months ended June 30, 2026, the difference between our effective income tax rate and the U.S. federal statutory rate was primarily driven by global earnings mix, partially offset by increases to our valuation allowance on U.S. deferred tax assets and tax shortfalls on stock compensation awards. For the six months ended June 30, 2026, the difference between our effective income tax rate and the U.S. federal statutory rate was primarily driven by global earnings mix, partially offset by increases to our valuation allowance on U.S. deferred tax assets and tax shortfalls on stock compensation awards. For the three months ended June 30, 2025, the difference between our effective income tax rate and the U.S. federal statutory rate was primarily driven by our global earnings mix. For the six months ended June 30, 2025, the difference between our effective income tax rate and the U.S. fe …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Pensions and post-retirement benefits · 630 characters as filed
PENSION AND OTHER POSTRETIREMENT BENEFIT PROGRAMS The following is a summary of net periodic benefit cost relating to our pension and OPEB plans. Three Months Ended June 30, Six Months Ended June 30, (in millions) 2026 2025 2026 2025 Pension benefits Service cost $ 2 $ 3 $ 5 $ 6 Interest cost 33 34 64 68 Expected return on plan assets (43) (44) (85) (88) Amortization of net losses and prior service costs 3 1 6 2 Net periodic pension cost (benefit) $ (5) $ (6) $ (10) $ (12) OPEB Interest cost $ 2 $ 2 $ 3 $ 4 Amortization of net loss and prior service credit (1) (4) (1) (8) Net periodic OPEB cost (income) $ 1 $ (2) $ 2 $ (4)
PensionAndOtherPostretirementBenefitsDisclosureTextBlock
Restructuring · 3,803 characters as filed
BUSINESS OPTIMIZATION CHARGES We are continuing to undertake actions to transform our cost structure and enhance operational efficiency. In recent years, these efforts have included restructuring the organization into verticalized segments, optimizing the manufacturing footprint, research and development (R&D) operations and supply chain network, employing disciplined cost management, and centralizing and streamlining certain support functions, some of which are still ongoing. We currently expect to incur additional pre-tax cash costs, primarily related to the implementation of business optimization programs, that are not material to our condensed consolidated financial statements, through the completion of certain initiatives that are currently underway. We continue to pursue cost savings initiatives, including those intended to mitigate a portion of the dis-synergies that arose as a result of the sale of our Kidney Care business, and we expect to incur additional restructuring charges and costs in future periods to implement business optimization programs. For segment reporting, business optimization charges are unallocated expenses. During the three and six months ended June 30, 2026 and 2025, we recorded the following charges related to business optimization programs. Three Months Ended June 30, Six Months Ended June 30, (in millions) 2026 2025 2026 2025 Restructuring charges $ 2 $ 14 $ 63 $ 58 Costs to implement business optimization programs 1 5 3 12 4 Total busines …
RestructuringAndRelatedActivitiesDisclosureTextBlock · excerpt; the full note is in the filing
Revenue recognition · 9,800 characters as filed
REVENUES Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in the contract. A contracts transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. Some of our contracts have multiple performance obligations. For contracts with multiple performance obligations, we allocate the contracts transaction price to each performance obligation using our best estimate of the standalone selling price of each distinct good or service in the contract. Our global payment terms are typically between 30 to 90 days. Our primary customers are hospitals, healthcare distribution companies, and government agencies that purchase healthcare products on behalf of providers. Most of our performance obligations are satisfied at a point in time. This includes sales of our broad portfolio of essential healthcare products across our business segments. We earn revenues from sterile intravenous (IV) solutions; infusion systems and devices; parenteral nutrition therapies; inhaled anesthetics; generic injectable pharmaceuticals; surgical hemostat and sealant products; smart bed systems; patient monitoring and diagnostic technologies; respiratory health devices; and advanced equipment for the surgical space. F …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 7,709 characters as filed
SEGMENT INFORMATION In the second quarter of 2026, as part of our new operating model to better align decision-making, cost structure, and execution across our businesses, we have changed our reportable segments to reflect the way our chief operating decision maker (CODM), who has been identified as our President and Chief Executive Officer, allocates resources and assesses our performance. Starting in the second quarter of 2026, our business is now comprised of two reportable segments under this new operating model: Medical Products & Therapies and Healthcare Systems & Technologies. Previously, our business was comprised of three segments: Medical Products & Therapies, Healthcare Systems & Technologies, and Pharmaceuticals. Our former Pharmaceuticals segment is now reported within the Infusion Therapies & Platforms division of the Medical Products & Therapies segment. Additionally, sales of products and services provided directly through certain of our manufacturing facilities related to Infusion Therapies & Platforms that were previously reported in Other are now reported in our Infusion Therapies & Platforms division of the Medical Products & Therapies segment. In addition, we updated our approach to our corporate cost allocations. Certain shared corporate expenses will now remain unallocated, rather than being fully allocated to the segments (as they had been previously). Prior period segment disclosures have been recast to reflect the …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.