Stock Scorer

Conmed Corporation (CNMD)

Every figure this model derived for CNMD, 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 2025-12-31.

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 19,806,000 PaymentsToAcquirePropertyPlantAndEquipment 2025-12-31
cash 37,328,000 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-06-30
current assets 675,665,000 AssetsCurrent 2026-06-30
current liabilities 455,399,000 LiabilitiesCurrent 2026-06-30
equity 1,041,390,000 StockholdersEquity 2026-06-30
interest expense 31,087,000 InterestExpense 2025-12-31
ocf 170,689,000 NetCashProvidedByUsedInOperatingActivities 2025-12-31
revenue 1,374,724,000 Revenues 2025-12-31
sbc 28,323,000 ShareBasedCompensation 2025-12-31

The ratios

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

RatioValue
cash operating margin10.77
current ratio1.48
current ratio reported1.48
dilution pct-0.0
ebit cagr-1.66
ebit yoy-48.77
ev ebit20.88
ev owner earnings17.48
ev sales1.56
fcf margin10.98
growth cv0.67
interest cover3.3
net debt ebitda6.65
operating margin7.46
owner earnings margin8.92
revenue growth5.18
revenue growth per share5.18
roic4.41
rule of 4012.65
sbc pct revenue2.06

Everything else this filing tags

400 more elements from CNMD'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
Assets2,300,306,0002026-06-30 120USD
LiabilitiesAndStockholdersEquity2,300,306,0002026-06-30 120USD
Liabilities1,258,916,0002026-06-30 120USD
IntangibleAssetsGrossExcludingGoodwill1,003,680,0002026-06-30 102USD
BusinessAcquisitionsProFormaRevenue960,115,0002019-12-31 20USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities834,249,0002026-06-30 52USD
Goodwill796,902,0002026-06-30 135USD
LongTermDebt794,171,0002019-09-30 26USD
LongTermDebtNoncurrent780,689,0002019-09-30 68USD
RevenueFromContractWithCustomerExcludingAssessedTax660,534,0002026-06-30 108USD
LongTermDebtAndCapitalLeaseObligations657,050,0002026-06-30 52USD
RepaymentsOfConvertibleDebt637,176,0002026-06-30 61USD
RetainedEarningsAccumulatedDeficit625,665,0002026-06-30 120USD
ProceedsFromLinesOfCredit595,000,0002026-06-30 88USD
IntangibleAssetsNetExcludingGoodwill564,416,0002026-06-30 120USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour559,250,0002026-06-30 37USD
AdditionalPaidInCapital513,464,0002026-06-30 120USD
ProceedsFromIssuanceOfSeniorLongTermDebt450,000,0002026-06-30 76USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive441,750,0002016-09-30 3USD
FiniteLivedIntangibleAssetsAccumulatedAmortization439,264,0002026-06-30 116USD
PropertyPlantAndEquipmentGross429,960,0002025-12-31 30USD
SalesRevenueNet414,884,0002018-06-30 151USD
RepaymentsOfLinesOfCredit402,000,0002026-06-30 86USD
GrossProfit380,905,0002026-06-30 277USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets369,509,0002019-02-11 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet365,047,0002019-02-11 5USD
InventoryNet360,179,0002026-06-30 120USD
OperatingExpenses319,085,0002026-06-30 197USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment316,629,0002025-12-31 30USD
SellingGeneralAndAdministrativeExpense287,252,0002026-06-30 197USD
CostOfGoodsAndServicesSold279,629,0002026-06-30 197USD
ProceedsFromIssuanceOfLongTermDebt265,000,0002019-12-31 26USD
AccountsReceivableNetCurrent239,770,0002026-06-30 120USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount214,800,0002019-02-11 5USD
InventoryFinishedGoodsNetOfReserves204,950,0002026-06-30 116USD
StockRepurchaseProgramAuthorizedAmount200,000,0002013-12-31 3USD
StockRepurchaseProgramAuthorizedAmount1200,000,0002023-12-31 10USD
LineOfCreditFacilityRemainingBorrowingCapacity192,200,0002016-09-30 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths182,883,0002026-06-30 37USD
DeferredIncomeTaxLiabilities179,883,0002025-12-31 22USD
LongTermDebtAndCapitalLeaseObligationsCurrent177,199,0002026-06-30 52USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets157,080,0002025-12-31 30USD
OtherAssetsNoncurrent153,179,0002026-06-30 54USD
FinitelivedIntangibleAssetsAcquired1140,000,0002019-02-11 2USD
InventoryRawMaterialsNetOfReserves115,580,0002026-06-30 116USD
DeferredTaxAssetsNet113,662,0002025-12-31 30USD
PropertyPlantAndEquipmentNet110,144,0002026-06-30 120USD
GoodwillImpairedAccumulatedImpairmentLoss107,000,0002025-12-31 26USD
OtherLiabilitiesCurrent106,766,0002026-06-30 120USD
DeferredTaxLiabilitiesGrossNoncurrent-103,379,0002015-12-31 3USD
AccountsPayableCurrent101,017,0002026-06-30 120USD
CommonStockSharesAuthorized100,000,0002026-06-30 120shares
OtherAssets98,797,0002021-12-31 66USD
DeferredTaxAssetsLiabilitiesNet-96,477,0002014-12-31 8USD
DeferredIncomeTaxLiabilitiesNet84,583,0002026-06-30 50USD
DeferredTaxLiabilitiesNoncurrent74,488,0002019-12-31 70USD
AdjustmentsToAdditionalPaidInCapitalWarrantIssued72,000,0002022-12-31 16USD
EmployeeRelatedLiabilitiesCurrent70,417,0002026-06-30 120USD
DefinedBenefitPlanFairValueOfPlanAssets69,340,0002025-12-31 30USD
NetCashProvidedByUsedInFinancingActivities-68,787,0002026-06-30 135USD
IncreaseDecreaseInOperatingCapital-66,513,0002019-12-31 79USD
DeferredTaxLiabilities66,221,0002025-12-31 33USD
LesseeOperatingLeaseLiabilityPaymentsDue66,118,0002025-12-31 10USD
GeneralAndAdministrativeExpense63,537,0002026-06-30 20USD
OtherLiabilitiesNoncurrent61,884,0002026-06-30 120USD
OperatingIncomeLoss61,820,0002026-06-30 197USD
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities55,014,0002020-12-31 9USD
TreasuryStockCommonValue54,680,0002026-06-30 20USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount54,300,0002013-12-31 3USD
AdjustmentForAmortization53,635,0002019-12-31 79USD
OperatingLeaseLiability52,544,0002025-12-31 17USD
CapitalizedComputerSoftwareGross50,600,0002025-12-31 16USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest49,702,0002026-06-30 63USD
CapitalizedComputerSoftwareAccumulatedAmortization49,100,0002025-12-31 16USD
OperatingLeaseRightOfUseAsset48,988,0002025-12-31 17USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree45,000,0002026-06-30 37USD
BusinessAcquisitionsProFormaNetIncomeLoss44,361,0002019-12-31 20USD
OperatingLeaseLiabilityNoncurrent43,932,0002025-12-31 16USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-43,372,0002026-06-30 120USD
PaymentsForRepurchaseOfCommonStock43,221,0002026-06-30 44USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive41,935,0002026-06-30 54USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized41,200,0002025-12-31 15USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour40,505,0002026-06-30 54USD
UndistributedEarningsOfForeignSubsidiaries40,200,0002025-12-31 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive40,000,0002025-12-31 31USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo39,829,0002026-06-30 54USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest39,822,0002026-06-30 171USD
InventoryWorkInProcessNetOfReserves39,649,0002026-06-30 116USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo39,375,0002026-06-30 37USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt39,145,0002019-12-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree39,023,0002026-06-30 54USD
PrepaidExpenseAndOtherAssetsCurrent38,388,0002026-06-30 120USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount137,400,0002024-12-31 11USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent37,356,0002012-12-31 3USD
MarketingExpense37,292,0002026-06-30 20USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign37,054,0002025-12-31 45USD
NetIncomeLoss36,899,0002026-06-30 264USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths36,374,0002026-06-30 54USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic34,063,0002025-12-31 45USD
BusinessCombinationContingentConsiderationLiabilityCurrent33,200,0002026-06-30 27USD
ResearchAndDevelopmentExpense31,833,0002026-06-30 197USD
NetIncomeLossAvailableToCommonStockholdersDiluted31,388,0002023-09-30 23USD
CommonStockSharesIssued31,299,1942026-06-30 120shares
WeightedAverageNumberOfDilutedSharesOutstanding30,357,0002026-06-30 197shares
WeightedAverageNumberOfSharesOutstandingBasic30,315,0002026-06-30 197shares
OtherAmortizationOfDeferredCharges29,630,0002026-06-30 56USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter26,341,0002025-12-31 14USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments26,018,0002021-06-30 134USD
CashAndCashEquivalentsAtCarryingValue25,856,0002019-12-31 140USD
ProfitLoss25,712,0002013-09-30 24USD
InterestPaidNet25,417,0002025-12-31 21USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive24,989,0002025-12-31 10USD
OtherCostAndExpenseOperating23,962,0002014-12-31 29USD
ContractWithCustomerLiability23,825,0002026-06-30 66USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax-21,828,0002011-12-31 1USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInFiveFiscalYearsThereafter20,980,0002011-12-31 1USD
IncomeTaxesPaidNet20,978,0002025-12-31 3USD
CurrentIncomeTaxExpenseBenefit20,539,0002025-12-31 45USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeNetGainLossBeforeTax-20,250,0002011-12-31 1USD
InterestPaid19,660,0002018-12-31 24USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax18,858,0002025-12-31 30USD
DividendsCommonStockCash18,566,0002025-12-31 125USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree18,045,0002016-09-30 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear17,664,0002026-06-30 38USD
AmortizationOfIntangibleAssets17,500,0002026-06-30 182USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour17,500,0002016-09-30 3USD
IncreaseDecreaseInOtherOperatingAssets16,683,0002026-06-30 136USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits16,168,0002025-12-31 30USD
SegmentReportingOtherItemAmount15,793,0002026-06-30 20USD
NetCashProvidedByUsedInInvestingActivities15,674,0002026-06-30 135USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability15,556,0002025-12-31 21USD
IncomeTaxesPaid15,221,0002024-12-31 42USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax15,171,0002025-12-31 39USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate14,935,0002025-12-31 3USD
DeferredTaxAssetsNetCurrent14,150,0002015-12-31 38USD
BusinessCombinationConsiderationTransferred113,900,0002019-12-04 2USD
IncreaseDecreaseInInventories13,706,0002026-06-30 135USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount13,574,0002025-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo13,542,0002016-09-30 3USD
LongTermDebtCurrent13,482,0002019-09-30 68USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive13,458,0002015-03-31 1USD
DeferredIncomeTaxAssetsNet13,309,0002025-12-31 16USD
DeferredTaxAssetsHedgingTransactions13,072,0002025-12-31 14USD
TreasuryStockValue12,887,0002025-12-31 100USD
IncomeTaxExpenseBenefit12,803,0002026-06-30 197USD
CurrentForeignTaxExpenseBenefit12,754,0002025-12-31 45USD
OtherComprehensiveIncomeLossNetOfTax12,562,0002025-12-31 18USD
LossContingencyDamagesPaidValue12,300,0002018-07-10 2USD
OtherComprehensiveIncomeLossBeforeTax11,728,0002025-12-31 39USD
IncreaseDecreaseInEmployeeRelatedLiabilities-11,706,0002026-06-30 135USD
IncomeTaxPaidForeignAfterRefundReceived11,624,0002025-12-31 3USD
ComprehensiveIncomeNetOfTax11,508,0002019-09-30 86USD
LeaseCost11,440,0002025-12-31 23USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear11,250,0002026-06-30 22USD
OperatingLeaseCost11,001,0002025-12-31 23USD
OperatingLeaseExpense11,001,0002025-12-31 17USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths10,145,0002016-09-30 3USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit9,778,0002026-06-30 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets9,434,0002019-02-11 5USD
ContractWithCustomerLiabilityRevenueRecognized9,400,0002026-06-30 74USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo9,397,0002025-12-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther9,315,0002019-02-11 5USD
ForeignEarningsRepatriated9,300,0002015-12-31 3USD
DeferredTaxLiabilitiesLeasingArrangements9,054,0002025-12-31 14USD
GoodwillSubsequentRecognitionOfDeferredTaxAsset9,000,0002023-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree8,844,0002025-12-31 10USD
OperatingLeasePayments8,835,0002025-12-31 21USD
OperatingLeasesFutureMinimumPaymentsDueCurrent8,759,0002018-12-31 8USD
LeaseAndRentalExpense8,700,0002018-12-31 27USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths8,612,0002025-12-31 10USD
OperatingLeaseLiabilityCurrent8,612,0002025-12-31 16USD
DeferredTaxAssetsInventory8,392,0002025-12-31 30USD
CashAndCashEquivalentsPeriodIncreaseDecrease8,345,0002019-12-31 79USD
RepaymentsOfLongTermDebt8,281,0002021-06-30 42USD
Depreciation8,253,0002026-06-30 135USD
SalesCommissionsAndFees8,200,0002017-12-31 1USD
DerivativeFairValueOfDerivativeAsset8,013,0002026-06-30 86USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized7,900,0002025-12-31 11shares
LesseeOperatingLeaseLiabilityPaymentsDueYearFour7,894,0002025-12-31 10USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax7,848,0002026-06-30 93USD
FutureAmortizationExpenseYearOne7,809,0002012-09-30 4USD
FiniteLivedIntangibleAssetsAmortizationExpense7,793,0002012-09-30 4USD
DefinedBenefitPlanContributionsByEmployer7,500,0002013-03-31 8USD
DefinedBenefitPlanEstimatedFutureEmployerContributionsInNextFiscalYear7,500,0002012-12-31 5USD
OtherComprehensiveIncomeDefinedBenefitPlansTax-7,482,0002011-12-31 3USD
IncreaseDecreaseInAccountsReceivable-7,255,0002026-06-30 135USD
FutureAmortizationExpenseYearTwo7,184,0002012-09-30 4USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax-6,866,0002025-12-31 18USD
IncreaseDecreaseInOtherOperatingLiabilities-6,853,0002026-06-30 135USD
CommonStockCapitalSharesReservedForFutureIssuance6,800,0002014-12-31 4shares
FutureAmortizationExpenseYearThree6,794,0002012-09-30 4USD
IncomeTaxPaidFederalAfterRefundReceived6,761,0002025-12-31 3USD
DeferredTaxAssetsOther6,716,0002025-12-31 30USD
FutureAmortizationExpenseYearFour6,692,0002012-09-30 4USD
FutureAmortizationExpenseYearFive6,675,0002012-09-30 4USD
ShippingHandlingAndTransportationCosts6,600,0002018-06-30 25USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesBeforeTaxPortionAttributableToParent-6,507,0002012-12-31 3USD
OtherNonrecurringExpense6,421,0002012-09-30 21USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive6,382,0002025-12-31 10USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths6,328,0002025-12-31 14USD
AllowanceForDoubtfulAccountsReceivableCurrent6,300,0002025-12-31 33USD
TreasuryStockValueAcquiredCostMethod6,265,0002026-06-30 16USD
IncreaseDecreaseInAccountsPayable6,232,0002026-06-30 135USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent6,100,0002025-09-30 24USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax5,945,0002026-06-30 95USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo5,898,0002025-12-31 14USD
IncomeTaxReconciliationNondeductibleExpenseOther5,840,0002025-12-31 3USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree5,747,0002025-12-31 14USD
CurrentFederalTaxExpenseBenefit5,732,0002025-12-31 45USD
DerivativeAssetsLiabilitiesAtFairValueNet5,679,0002026-06-30 109USD
PaymentsForRestructuring5,635,0002017-12-31 32USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour5,565,0002025-12-31 14USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears5,520,0002018-12-31 8USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax5,456,0002026-06-30 54USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive5,409,0002025-12-31 14USD
LegalFees5,300,0002017-12-31 62USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue5,230,0002026-06-30 133USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice5,000,0002010-12-31 1USD
LettersOfCreditOutstandingAmount4,800,0002016-09-30 3USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax-4,736,0002019-12-31 21USD
DeferredTaxAssetsLiabilitiesNetNoncurrent4,721,0002017-12-31 4USD
GainsLossesOnExtinguishmentOfDebt4,597,0002026-06-30 91USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables4,587,0002019-02-11 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory4,582,0002019-02-11 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities4,462,0002019-02-11 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities4,462,0002019-02-11 5USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount4,400,0002026-06-30 167shares
PaymentsOfDividends4,300,0002012-09-30 5USD
DividendsPayableAmount4,272,0002012-09-30 6USD
DeferredTaxAssetsGrossNoncurrent4,238,0002015-12-31 3USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount4,100,0002010-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill4,100,0002019-12-04 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment4,036,0002019-02-11 5USD
DeferredFederalIncomeTaxExpenseBenefit3,966,0002025-12-31 21USD
ProfessionalFees3,966,0002014-12-31 14USD
PaymentsToAcquireBusinessesGross3,800,0002020-09-30 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant3,800,0002025-12-31 15shares
DerivativeAssets3,713,0002014-09-30 22USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense3,700,0002025-12-31 45USD
DeferredIncomeTaxExpenseBenefit3,683,0002026-06-30 136USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearOne3,665,0002011-12-31 1USD
DebtRelatedCommitmentFeesAndDebtIssuanceCosts3,600,0002019-12-31 16USD
PaymentsOfDebtIssuanceCosts3,547,0002026-06-30 103USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-3,489,0002026-06-30 56USD
TreasuryStockNumberOfSharesHeld3,485,5712016-06-30 42shares
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeLossNetGainLossBeforeTax3,423,0002025-12-31 22USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax-3,423,0002025-12-31 39USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential3,204,0002025-12-31 3USD
RestructuringCharges3,200,0002020-06-30 38USD
DerivativeLiabilities3,158,0002014-06-30 22USD
IncreaseDecreaseInBookOverdrafts-3,148,0002011-12-31 7USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrent3,100,0002016-06-30 4USD
DefinedBenefitPlanAmountOfEmployerAndRelatedPartySecuritiesIncludedInPlanAssets3,100,0002019-12-31 9USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearThree3,072,0002011-12-31 1USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax-3,050,0002020-09-30 78USD
AssetsHeldForSaleNotPartOfDisposalGroup3,000,0002020-06-30 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation2,993,0002025-12-31 30USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearFour2,986,0002011-12-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-2,959,0002026-06-30 132USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears2,929,0002018-12-31 8USD
AccruedIncomeTaxesCurrent2,903,0002015-12-31 38USD
DefinedBenefitPlanAmortizationOfNetGainsLosses2,900,0002012-12-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearFive2,895,0002011-12-31 1USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax-2,876,0002012-12-31 2USD
OtherNonoperatingIncomeExpense2,825,0002026-06-30 4USD
DefinedBenefitPlanExpectedAmortizationOfGainLossNextFiscalYear2,800,0002019-12-31 3USD
DefinedBenefitPlanFutureAmortizationOfGainLoss2,800,0002016-12-31 4USD
DerivativeAssetFairValueGrossLiability2,800,0002016-09-30 14USD
IncomeTaxPaidStateAndLocalAfterRefundReceived2,593,0002025-12-31 3USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearTwo2,571,0002011-12-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes2,571,0002025-12-31 3USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease2,472,0002011-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears2,406,0002018-12-31 8USD
BusinessAcquisitionContingentConsiderationAtFairValue2,400,0002010-12-31 1USD
ProductWarrantyExpense2,400,0002026-06-30 73USD
DerivativeFairValueOfDerivativeLiability2,334,0002026-06-30 74USD
AmortizationOfFinancingCosts2,330,0002026-06-30 59USD
DefinedBenefitPlanExpectedReturnOnPlanAssets2,308,0002026-06-30 189USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent2,127,0002013-03-31 12USD
DeferredTaxLiabilitiesUndistributedForeignEarnings2,110,0002025-12-31 18USD
PaymentForContingentConsiderationLiabilityFinancingActivities2,071,0002020-09-30 6USD
CurrentStateAndLocalTaxExpenseBenefit2,053,0002025-12-31 45USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax2,008,0002025-12-31 22USD
RestructuringReserve2,000,0002020-06-30 59USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent1,995,0002012-12-31 3USD
FinanceLeaseRightOfUseAsset1,975,0002025-12-31 16USD
StockIssuedDuringPeriodValueShareBasedCompensationGross-1,974,0002015-12-31 15USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax1,903,0002026-06-30 95USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1-1,892,0002012-12-31 3USD
IncomeTaxReconciliationTaxCredits1,886,0002025-12-31 3USD
IncomeTaxesReceivable1,879,0002015-12-31 22USD
EffectOfExchangeRateOnCashAndCashEquivalents-1,865,0002021-12-31 97USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,843,0002019-09-30 3USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax1,746,0002026-06-30 54USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount-1,743,0002025-12-31 3USD
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax1,738,0002019-03-31 2USD
DeferredTaxAssetsValuationAllowanceNoncurrent1,732,0002019-12-31 12USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-1,706,0002013-03-31 12USD
ForeignCurrencyCashFlowHedgeGainLossToBeReclassifiedDuringNext12Months1,700,0002018-09-30 2USD
DefinedBenefitPlanInterestCost1,636,0002026-06-30 189USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears1,563,0002018-12-31 8USD
DefinedBenefitPlanBenefitObligationPeriodIncreaseDecrease1,500,0002025-12-31 6USD
OperatingLeasesFutureMinimumPaymentsDueThereafter1,497,0002018-12-31 8USD
StandardProductWarrantyAccrual1,470,0002026-06-30 100USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax-1,415,0002025-12-31 21USD
DeferredForeignIncomeTaxExpenseBenefit-1,396,0002025-12-31 21USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentBeforeTaxPortionAttributableToParent-1,387,0002012-12-31 3USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent1,378,0002025-12-31 24USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions1,363,0002025-12-31 30USD
DeferredTaxAssetsNetNoncurrent1,332,0002015-12-31 38USD
ProductWarrantyAccrual1,323,0002025-12-31 132USD
TreasuryStockCommonShares1,312,3672026-06-30 26shares
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries1,300,0002025-12-31 8USD
FinanceLeaseLiabilityPaymentsDue1,287,0002025-12-31 10USD
CapitalizedComputerSoftwareAmortization11,200,0002025-12-31 24USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeUpperBound1,200,0002013-12-31 3USD
TaxBenefitFromStockOptionsExercised1,197,0002011-12-31 3USD
GoodwillTranslationAdjustments1,145,0002016-06-30 21USD
IncomeTaxReconciliationRepatriationOfForeignEarnings1,100,0002015-12-31 3USD
TaxBenefitFromStockOptionsExercised11,052,0002012-12-31 3USD
DerivativeLiabilityFairValueGrossAsset1,027,0002013-12-31 2USD
ProceedsFromPaymentsForOtherFinancingActivities1,010,0002026-06-30 128USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax972,0002020-09-30 87USD
DeferredStateAndLocalIncomeTaxExpenseBenefit953,0002025-12-31 21USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-943,0002026-06-30 38USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment925,0002023-09-30 156shares
FinanceLeaseLiability901,0002026-06-30 58USD
DebtConversionConvertedInstrumentSharesIssued1900,0002022-09-30 3shares
DeferredTaxAssetsOperatingLossCarryforwards840,0002025-12-31 30USD
OtherComprehensiveIncomeLossTax-834,0002025-12-31 39USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions833,0002015-12-31 43USD
TreasuryStockShares811,5322022-12-31 52shares
ForeignCurrencyTransactionGainLossBeforeTax-785,0002026-06-30 189USD
FinanceLeasePrincipalPayments715,0002025-12-31 21USD
FinanceLeaseLiabilityCurrent712,0002025-12-31 16USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths712,0002025-12-31 10USD
ProductWarrantyAccrualPayments708,0002025-12-31 81USD
ImpairmentOfLeasehold700,0002010-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost700,0002016-12-31 6USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities684,0002025-12-31 45USD
IncomeTaxReconciliationTaxContingencies-684,0002025-12-31 3USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax646,0002026-06-30 85USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1610,0002026-06-30 42USD
BusinessCombinationAcquisitionRelatedCosts600,0002020-12-31 33USD
StandardProductWarrantyAccrualWarrantiesIssued593,0002026-06-30 50USD
ProductWarrantyAccrualWarrantiesIssued586,0002025-12-31 81USD
DefinedBenefitPlanAmortizationOfGainsLosses-564,0002026-06-30 189USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-558,0002025-12-31 69USD
IncomeTaxReconciliationOtherAdjustments-545,0002025-12-31 3USD
FinanceLeaseLiabilityNoncurrent521,0002025-12-31 16USD
PreferredStockSharesAuthorized500,0002026-06-30 120shares
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax489,0002026-06-30 85USD
FinanceLeaseLiabilityPaymentsDueYearTwo472,0002025-12-31 10USD
UnrecognizedTaxBenefits470,0002025-12-31 60USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent-461,0002013-03-31 12USD
StandardProductWarrantyAccrualPayments446,0002026-06-30 50USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-426,0002026-06-30 132USD
OtherNonoperatingExpense418,0002025-12-31 106USD
OtherExpenses418,0002025-12-31 3USD
NewAccountingPronouncementOrChangeInAccountingPrincipleCumulativeEffectOfChangeOnEquityOrNetAssets1400,0002018-01-01 3USD
TreasuryStockSharesAcquired400,0002014-12-31 14shares
FinanceLeaseRightOfUseAssetAmortization365,0002025-12-31 23USD
WriteOffOfDeferredDebtIssuanceCost363,0002025-12-31 24USD
StockIssuedDuringPeriodValueShareBasedCompensation362,0002026-06-30 118USD
CapitalLeasesFutureMinimumPaymentsDueCurrent347,0002018-12-31 2USD
GoodwillForeignCurrencyTranslationGainLoss-331,0002026-06-30 43USD
CommonStockValue313,0002026-06-30 120USD
UnamortizedDebtIssuanceExpense311,0002018-12-31 10USD
DefinedBenefitPlanServiceCost246,0002026-06-30 189USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears217,0002018-12-31 2USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation203,0002016-12-31 21USD
CapitalLeaseObligationsIncurred200,0002018-12-31 5USD
ProceedsFromStockOptionsExercised200,0002025-12-31 45USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets166,0002019-02-11 5USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationTax157,0002026-06-30 85USD
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable-152,0002015-09-30 4USD
DefinedBenefitPlanNetPeriodicBenefitCost138,0002026-06-30 189USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax136,0002026-06-30 141USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents119,0002019-02-11 5USD
FinanceLeaseLiabilityPaymentsDueYearThree97,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear90,0002019-09-30 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxAssets80,0002019-02-11 5USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears75,0002018-12-31 2USD
FinanceLeaseInterestExpense74,0002025-12-31 23USD
FinanceLeaseLiabilityUndiscountedExcessAmount54,0002025-12-31 10USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements42,0002026-06-30 56shares
AdjustmentsToAdditionalPaidInCapitalOther-34,0002010-12-31 3USD
DefinedBenefitPlanNumberOfSharesOfEquitySecuritiesIssuedByEmployerAndRelatedPartiesIncludedInPlanAssets27,5622025-12-31 15shares
CapitalLeasesFutureMinimumPaymentsDueInThreeYears21,0002018-12-31 2USD
FinanceLeaseLiabilityPaymentsDueYearFour4,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearFive2,0002025-12-31 10USD
OptionIndexedToIssuersEquityStrikePrice11152019-03-31 1USD/shares
AcquiredFiniteLivedIntangibleAssetWeightedAverageUsefulLife292012-09-30 4Y
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition42011-12-31 1Y
EarningsPerShareBasic12026-06-30 277USD/shares
EarningsPerShareDiluted12026-06-30 277USD/shares
DefinedBenefitPlanPlanAssetsTargetAllocationPercentage12021-12-31 5pure
DefinedBenefitPlanTargetPlanAssetAllocations12016-12-31 5pure
DefinedBenefitPlanWeightedAverageAssetAllocations12025-12-31 30pure
CommonStockDividendsPerShareDeclared12025-12-31 208USD/shares

What to be careful about

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