Stock Scorer

ICU Medical Inc/de (ICUI)

Every figure this model derived for ICUI, 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 83,539,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 298,299,000 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-06-30
current assets 1,210,908,000 AssetsCurrent 2026-06-30
current liabilities 498,364,000 LiabilitiesCurrent 2026-06-30
equity 2,151,851,000 StockholdersEquity 2026-06-30
interest expense 82,999,000 InterestExpense 2026-06-30
ocf 236,368,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,159,602,000 Revenues 2026-06-30
sbc 55,003,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin15.2
current ratio2.61
current ratio reported2.43
deferred revenue growth11.48
dilution pct2.12
ebit yoy3.83
ev ebit69.7
ev owner earnings51.34
ev sales2.33
fcf margin7.08
growth cv1.96
interest cover0.87
net debt ebitda3.44
operating margin3.34
owner earnings margin4.53
revenue growth-8.97
revenue growth per share-10.86
roic1.84
rule of 40-5.64
sbc pct revenue2.55

Everything else this filing tags

400 more elements from ICUI'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
Assets3,971,282,0002026-06-30 144USD
LiabilitiesAndStockholdersEquity3,971,282,0002026-06-30 144USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest2,151,851,0002026-06-30 146USD
PaymentsToAcquireBusinessesGross1,922,955,0002023-09-30 12USD
BusinessAcquisitionsProFormaRevenue1,722,357,0002023-09-30 22USD
FairValueOfAssetsAcquired1,658,937,0002022-09-30 27USD
Goodwill1,484,384,0002026-06-30 157USD
AdditionalPaidInCapitalCommonStock1,475,974,0002026-06-30 138USD
GoodwillAcquiredDuringPeriod1,469,880,0002022-12-31 35USD
CostOfGoodsAndServicesSold1,409,223,0002025-12-31 24USD
IntangibleAssetsGrossExcludingGoodwill1,284,684,0002026-06-30 72USD
FiniteLivedIntangibleAssetsGross1,275,990,0002026-06-30 88USD
SecuredLongTermDebt1,265,917,0002025-12-31 8USD
DebtInstrumentCarryingAmount1,239,813,0002026-06-30 20USD
NoncurrentAssets1,236,797,0002023-12-31 14USD
DebtLongtermAndShorttermCombinedAmount1,231,199,0002026-06-30 33USD
LongTermDebtNoncurrent1,212,449,0002026-06-30 38USD
PropertyPlantAndEquipmentGross1,122,406,0002026-06-30 126USD
RevenueFromContractWithCustomerExcludingAssessedTax1,081,908,0002026-06-30 80USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet783,894,0002017-12-31 8USD
RetainedEarningsAccumulatedDeficit740,109,0002026-06-30 144USD
SalesRevenueGoodsNet732,493,0002018-06-30 131USD
FiniteLivedIntangibleAssetsAccumulatedAmortization717,019,0002026-06-30 88USD
BusinessCombinationConsiderationTransferred1687,924,0002017-12-31 11USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment675,608,0002026-06-30 126USD
CostOfRevenue640,629,0002026-06-30 81USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour637,500,0002026-06-30 21USD
AccountsReceivableSale629,100,0002023-12-31 4USD
LiabilitiesAssumed1626,489,0002022-09-30 17USD
ProceedsFromSaleAndCollectionOfReceivables625,300,0002023-12-31 4USD
InventoryNet607,421,0002026-06-30 145USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable575,975,0002022-12-31 18USD
StockIssuedDuringPeriodValueAcquisitions575,975,0002022-12-31 9USD
IntangibleAssetsNetExcludingGoodwill567,665,0002026-06-30 144USD
FiniteLivedIntangibleAssetsNet558,971,0002026-06-30 88USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree536,688,0002026-06-30 21USD
MachineryAndEquipmentGross448,104,0002026-06-30 62USD
PropertyPlantAndEquipmentNet446,798,0002026-06-30 145USD
GrossProfit441,279,0002026-06-30 315USD
CostOfGoodsSold431,692,0002018-06-30 131USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory417,622,0002017-12-31 6USD
OperatingExpenses388,573,0002026-06-30 235USD
SalesRevenueNet370,124,0002017-12-31 32USD
UndistributedEarningsOfForeignSubsidiaries349,000,0002025-12-31 15USD
AccruedLiabilitiesCurrent322,489,0002026-06-30 142USD
InventoryFinishedGoods312,379,0002025-12-31 82USD
CashCashEquivalentsAndShortTermInvestments308,566,0002024-12-31 128USD
SellingGeneralAndAdministrativeExpense306,488,0002026-06-30 235USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment288,134,0002017-12-31 8USD
InventoryFinishedGoodsNetOfReserves284,325,0002026-06-30 44USD
InventoryRawMaterialsNetOfReserves271,832,0002026-06-30 44USD
InventoryRawMaterials265,383,0002025-12-31 82USD
ContractualObligation214,208,0002017-09-30 3USD
ProceedsFromDivestitureOfBusinesses211,185,0002025-12-31 13USD
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates209,500,0002025-03-31 1USD
CashAndCashEquivalentsAtCarryingValue208,784,0002022-12-31 221USD
AccountsReceivableNetCurrent183,531,0002026-06-30 144USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment157,152,0002025-03-31 4USD
LineOfCreditFacilityMaximumBorrowingCapacity150,000,0002023-12-31 25USD
LineOfCreditFacilityRemainingBorrowingCapacity150,000,0002021-12-31 17USD
FinancingReceivableRevolving150,000,0002025-09-30 9USD
AccountsPayableCurrent149,165,0002026-06-30 142USD
DerivativeNotionalAmount149,100,0002026-06-30 18USD
EquityMethodInvestments133,913,0002026-06-30 40USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles131,000,0002017-12-31 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths127,311,0002026-06-30 32USD
PrepaidExpenseAndOtherAssetsCurrent121,657,0002026-06-30 126USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent119,917,0002025-12-31 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo118,875,0002026-06-30 41USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree115,796,0002026-06-30 41USD
ContractualObligationDueInFourthYear113,434,0002017-09-30 3USD
StockRepurchaseProgramAuthorizedAmount1100,000,0002023-12-31 8USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1100,000,0002026-06-30 37USD
DepreciationDepletionAndAmortization99,640,0002026-06-30 159USD
PurchaseObligation97,970,0002017-09-30 3USD
OtherAccruedLiabilitiesCurrent95,642,0002026-06-30 88USD
NetCashProvidedByUsedInFinancingActivities-94,357,0002026-06-30 160USD
ConstructionInProgressGross91,901,0002026-06-30 62USD
OtherAccruedLiabilitiesNoncurrent89,536,0002025-12-31 46USD
IncomeLossFromContinuingOperations85,164,0002016-12-31 18USD
InterestIncomeExpenseNet-83,031,0002025-12-31 12USD
InterestIncomeExpenseNonoperatingNet-83,031,0002025-12-31 12USD
CommonStockSharesAuthorized80,000,0002026-06-30 123shares
LiabilitiesOtherThanLongtermDebtNoncurrent77,637,0002025-03-31 78USD
CashAndCashEquivalentsPeriodIncreaseDecrease-76,111,0002019-12-31 103USD
TransferOfFinancialAssetsAccountedForAsSalesCashProceedsReceivedForAssetsDerecognizedAmount75,900,0002024-12-31 7USD
LongTermDebt75,000,0002017-03-31 1USD
SeniorNotes75,000,0002019-12-31 3USD
UnrecognizedTaxBenefits71,815,0002025-12-31 60USD
OtherLiabilitiesNoncurrent70,994,0002026-06-30 40USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities67,170,0002017-12-31 6USD
OtherLiabilities66,745,0002024-12-31 10USD
AmortizationOfIntangibleAssets66,100,0002026-06-30 141USD
OtherAssetsNoncurrent63,435,0002026-06-30 76USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear63,047,0002026-06-30 29USD
ContractWithCustomerLiability61,305,0002026-06-30 121USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest57,892,0002017-03-31 87USD
LesseeOperatingLeaseLiabilityPaymentsDue57,543,0002026-06-30 34USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues55,158,0002022-12-31 15USD
BusinessCombinationConsiderationTransferredLiabilitiesIncurred55,158,0002022-12-31 7USD
BusinessAcquisitionsProFormaNetIncomeLoss-54,840,0002023-09-30 22USD
DebtInstrumentPeriodicPaymentPrincipal54,700,0002026-06-30 38USD
RepaymentsOfLongTermDebt54,688,0002026-06-30 55USD
DeferredRevenue54,370,0002026-06-30 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour53,784,0002026-06-30 41USD
AdditionalPaidInCapital53,495,0002009-09-30 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive52,809,0002026-06-30 41USD
OperatingIncomeLoss52,706,0002026-06-30 235USD
InventoryWorkInProcessNetOfReserves51,264,0002026-06-30 44USD
OperatingLeaseLiability49,847,0002026-06-30 56USD
ProfitLoss49,219,0002026-06-30 200USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized48,500,0002025-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDue48,100,0002018-12-31 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther47,936,0002017-12-31 6USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-46,572,0002026-06-30 32USD
NetIncomeLossAttributableToNoncontrollingInterest44,669,0002011-12-31 4USD
ResearchAndDevelopmentExpense43,982,0002026-06-30 235USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-43,336,0002026-06-30 250USD
ContractualObligationDueInFifthYear42,437,0002017-09-30 3USD
AccruedBonusesCurrent41,796,0002026-06-30 88USD
DeferredTaxAssetsLiabilitiesNet41,114,0002021-12-31 11USD
CapitalLeaseObligationsNoncurrent41,019,0002020-12-31 14USD
ComprehensiveIncomeNetOfTax40,513,0002026-06-30 142USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification40,400,0002019-12-31 5USD
PurchaseObligationDueInFifthYear39,218,0002017-09-30 2USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation38,862,0002026-06-30 91USD
OperatingLeaseRightOfUseAsset38,610,0002026-06-30 61USD
InterestExpenseDebt38,518,0002026-06-30 58USD
InventoryWorkInProcess38,097,0002025-12-31 82USD
DeferredFinanceCostsGross37,800,0002025-09-30 15USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo37,500,0002026-06-30 21USD
OperatingLeaseLiabilityNoncurrent36,626,0002026-06-30 55USD
InterestExpenseDebtExcludingAmortization36,408,0002026-06-30 58USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign35,853,0002025-12-31 45USD
DeferredRevenueRevenueRecognized135,500,0002025-12-31 4USD
PurchaseObligationDueInFourthYear34,757,0002017-09-30 3USD
InterestPaidNet34,606,0002026-06-30 23USD
OtherAssetsCurrent34,351,0002026-06-30 76USD
ContractWithCustomerLiabilityCurrent33,843,0002025-12-31 28USD
Depreciation33,600,0002026-06-30 133USD
SegmentExpenditureAdditionToLongLivedAssets33,400,0002026-06-30 22USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue32,200,0002011-12-31 1USD
DeferredTaxAssetsTaxCreditCarryforwards31,500,0002025-12-31 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-31,495,0002025-12-31 45USD
NetCashProvidedByUsedInInvestingActivities-31,346,0002026-06-30 161USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther31,283,0002017-06-30 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents31,082,0002017-12-31 6USD
AvailableForSaleEquitySecuritiesAmortizedCostBasis30,527,0002021-03-31 8USD
AvailableForSaleSecurities30,527,0002021-03-31 20USD
CostOfGoodsAndServicesSoldDepreciation30,400,0002026-06-30 26USD
DerivativeInstrumentsGainReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortion30,204,0002024-12-31 12USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations30,100,0002026-06-30 67USD
RestructuringAndRelatedCostIncurredCost30,000,0002025-12-31 6USD
PurchaseCommitmentRemainingMinimumAmountCommitted29,600,0002023-12-31 9USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentAssets29,270,0002017-12-31 4USD
DeferredTaxAssetsNetNoncurrent27,998,0002019-12-31 92USD
DeferredTaxAssetsOperatingLossCarryforwards27,700,0002025-12-31 8USD
IncomeTaxExpenseBenefit-27,644,0002026-06-30 235USD
ProductLiabilityAccrualComponentAmount27,500,0002026-06-30 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive27,349,0002026-06-30 39USD
DeferredIncomeTaxAssetsNet25,569,0002026-06-30 52USD
PrepaidTaxes25,448,0002026-06-30 142USD
AccruedIncomeTaxesNoncurrent25,397,0002026-06-30 68USD
CommonStockSharesIssued25,186,0002026-06-30 142shares
WeightedAverageNumberOfDilutedSharesOutstanding25,132,0002026-06-30 236shares
RestructuringAndRelatedCostCostIncurredToDate125,100,0002019-12-31 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent25,080,0002017-12-31 6USD
CommonStockSharesOutstanding25,007,0002026-06-30 141shares
WeightedAverageNumberOfSharesOutstandingBasic24,884,0002026-06-30 235shares
OtherPrepaidExpenseCurrent24,749,0002026-06-30 76USD
CurrentForeignTaxExpenseBenefit24,731,0002025-12-31 45USD
OtherOperatingActivitiesCashFlowStatement24,471,0002025-12-31 27USD
AssetsFairValueDisclosureRecurring24,016,0002018-06-30 4USD
CommonStockValueOutstanding23,993,0002022-12-31 1USD
LessorOperatingLeasePaymentsToBeReceived23,947,0002025-03-31 30USD
TreasuryStockValue23,415,0002026-06-30 135USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue123,000,0002011-12-31 1USD
ContractualObligationDueInThirdYear22,989,0002017-09-30 3USD
FurnitureAndFixturesGross22,874,0002026-06-30 62USD
DisposalGroupIncludingDiscontinuedOperationOtherAssets22,833,0002025-03-31 4USD
IncreaseDecreaseInOtherAccruedLiabilities22,588,0002018-12-31 4USD
TaxCreditCarryforwardAmount21,500,0002025-12-31 7USD
DeferredCostsAndOtherAssets21,460,0002026-06-30 60USD
ForeignEarningsRepatriated20,800,0002018-12-31 2USD
OperatingLossCarryforwardsValuationAllowance20,400,0002025-12-31 4USD
DueFromRelatedPartiesCurrent20,137,0002018-12-31 10USD
RestructuringCosts19,900,0002026-06-30 88USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-19,547,0002026-06-30 155USD
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity19,400,0002025-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest19,169,0002026-06-30 50USD
NetIncomeLoss19,087,0002026-06-30 205USD
LiabilitiesFairValueDisclosureRecurring19,000,0002017-03-31 1USD
ProceedsFromSaleAndMaturityOfOtherInvestments19,000,0002022-12-31 3USD
ProceedsFromCollectionOfNotesReceivable19,000,0002024-12-31 1USD
LongTermDebtCurrent18,750,0002026-06-30 43USD
DebtCurrent18,750,0002026-06-30 31USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths18,750,0002026-06-30 18USD
FinitelivedIntangibleAssetsAcquired118,076,0002015-12-31 2USD
LeaseCost17,768,0002026-06-30 88USD
BusinessCombinationLiabilitiesArisingFromContingenciesAmountRecognized17,300,0002019-12-31 1USD
PensionAndOtherPostretirementBenefitExpense16,900,0002025-12-31 45USD
ContractualObligationDueInSecondYear16,883,0002017-09-30 3USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable16,832,0002025-03-31 4USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets16,461,0002026-06-30 161USD
CurrentIncomeTaxExpenseBenefit16,211,0002025-12-31 45USD
AvailableForSaleSecuritiesNoncurrent15,670,0002021-06-30 32USD
StockRepurchasedDuringPeriodValue15,400,0002017-12-31 4USD
IncomeTaxesPaid15,300,0002026-06-30 47USD
IncomeTaxesPaidNet15,249,0002010-12-31 6USD
AvailableForSaleSecuritiesCurrent14,661,0002021-06-30 100USD
AvailableForSaleSecuritiesEquitySecuritiesNoncurrent14,579,0002017-12-31 1USD
LiabilityForUncertainTaxPositionsNoncurrent14,459,0002019-12-31 74USD
DerivativeGainLossOnDerivativeNet14,426,0002025-12-31 62USD
AccruedLiabilities14,385,0002009-03-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent14,383,0002025-12-31 103USD
AllowanceForDoubtfulAccountsReceivable14,292,0002026-06-30 38USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges14,200,0002011-12-31 2USD
LossesGainsOnSalesOfAssetsAndAssetImpairmentCharges14,200,0002011-12-31 1USD
PurchaseObligationDueInThirdYear14,005,0002017-09-30 3USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths13,952,0002026-06-30 31USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets13,911,0002017-12-31 8USD
DeferredIncomeTaxExpenseBenefit-13,774,0002025-12-31 45USD
OtherNoncashIncomeExpense-13,471,0002026-06-30 44USD
OperatingLeaseLiabilityCurrent13,221,0002026-06-30 59USD
OperatingLeasesFutureMinimumPaymentsDueThereafter13,200,0002018-12-31 4USD
OtherComprehensiveIncomeLossBeforeTax13,097,0002026-06-30 61USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities12,832,0002025-03-31 4USD
GoodwillForeignCurrencyTranslationGainLoss-12,559,0002026-06-30 47USD
IncomeTaxHolidayAggregateDollarAmount12,500,0002025-12-31 16USD
AssetsHeldForSaleLongLivedFairValueDisclosure12,489,0002018-12-31 15USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable12,381,0002017-12-31 6USD
DeferredIncomeTaxLiabilitiesNet12,227,0002026-06-30 52USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue11,870,0002026-06-30 114USD
DeferredTaxLiabilities11,865,0002025-12-31 7USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue11,693,0002021-03-31 21USD
AssetsFairValueDisclosure11,622,0002026-06-30 59USD
DerivativeAssets11,622,0002026-06-30 28USD
LeaseAndRentalExpense11,000,0002018-12-31 54USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax10,796,0002026-06-30 73USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo10,645,0002026-06-30 34USD
InterestIncomeOther10,307,0002025-12-31 12USD
CurrentFederalTaxExpenseBenefit-10,147,0002025-12-31 45USD
AvailableForSaleSecuritiesEquitySecuritiesCurrent10,061,0002017-12-31 1USD
TransferOfFinancialAssetsAccountedForAsSalesAmountDerecognized10,000,0002025-06-30 7USD
TaxCreditCarryforwardValuationAllowance10,000,0002025-12-31 1USD
ForeignCurrencyTransactionLossBeforeTax9,792,0002024-12-31 9USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-9,664,0002026-06-30 58USD
ContractualObligationDueAfterFifthYear9,551,0002017-09-30 2USD
DeferredForeignIncomeTaxExpenseBenefit-9,539,0002025-12-31 45USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear9,375,0002026-06-30 17USD
ContractWithCustomerLiabilityNoncurrent9,200,0002025-03-31 40USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax9,192,0002026-06-30 118USD
DerivativeAssetsCurrent9,119,0002026-06-30 46USD
ContractualObligationFutureMinimumPaymentsDueRemainderOfFiscalYear8,914,0002017-09-30 3USD
PaymentsForRepurchaseOfCommonStock8,766,0002025-12-31 93USD
TreasuryStockValueAcquiredCostMethod8,766,0002025-12-31 55USD
AccountsPayable8,717,0002009-03-31 2USD
OtherComprehensiveIncomeLossNetOfTax-8,706,0002026-06-30 167USD
DeferredTaxAssetsValuationAllowance8,700,0002025-12-31 3USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill8,694,0002026-06-30 55USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet-8,614,0002026-06-30 31USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears8,600,0002018-12-31 6USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax8,562,0002026-06-30 142USD
RestructuringReserveCurrent8,522,0002025-03-31 75USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax8,497,0002026-06-30 21USD
OperatingLeaseCost8,347,0002026-06-30 88USD
OperatingLeasesFutureMinimumPaymentsDueCurrent8,300,0002018-12-31 6USD
RelatedPartyTransactionPurchasesFromRelatedParty8,300,0002023-12-31 9USD
OperatingLeasePayments8,229,0002026-06-30 60USD
AssetsHeldForSaleNotPartOfDisposalGroup8,200,0002015-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree8,195,0002026-06-30 34USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear8,166,0002026-06-30 23USD
OperatingLeaseRightOfUseAssetAmortizationExpense8,136,0002026-06-30 40USD
ProceedsFromSaleOfOtherPropertyPlantAndEquipment8,059,0002025-12-31 18USD
PaymentsForFees8,000,0002019-12-31 3USD
AccruedIncomeTaxesCurrent7,960,0002026-06-30 60USD
OperatingLeaseImpairmentLoss7,922,0002026-06-30 4USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount7,696,0002026-06-30 30USD
IncreaseDecreaseInAccountsReceivable7,562,0002026-06-30 161USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive7,561,0002026-06-30 34USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions7,556,0002016-12-31 16USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedRestructuringLiabilities7,536,0002022-12-31 5USD
PaymentsForLegalSettlements7,500,0002015-12-31 5USD
OtherCommitment7,475,0002017-09-30 3USD
RestructuringCharges7,204,0002026-06-30 74USD
SalesAndExciseTaxPayableCurrentAndNoncurrent7,201,0002025-03-31 48USD
GoodwillPurchaseAccountingAdjustments-7,128,0002022-12-31 21USD
LitigationSettlementExpense7,059,0002015-06-30 6USD
PaymentsForRestructuring6,900,0002026-06-30 67USD
FinanceLeaseLiabilityPaymentsDue6,659,0002026-06-30 26USD
DeferredTaxAssetsNetCurrent6,534,0002015-09-30 58USD
IncreaseDecreaseInPrepaidExpensesOther6,507,0002018-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears6,500,0002018-12-31 6USD
EffectOfExchangeRateOnCashAndCashEquivalents-6,347,0002022-06-30 123USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption6,330,0002018-12-31 5USD
CumulativeEffectOnRetainedEarningsNetOfTax16,300,0002018-12-31 5USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance6,193,0002025-12-31 6USD
StockIssuedDuringPeriodValueStockOptionsExercised6,106,0002025-12-31 51USD
FinanceLeaseLiability6,101,0002026-06-30 48USD
IncomeTaxReconciliationDispositionOfBusiness6,100,0002025-09-30 4USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet5,958,0002025-03-31 4USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense5,900,0002025-12-31 86USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears5,900,0002018-12-31 6USD
IncreaseDecreaseInAccruedLiabilities-5,895,0002026-06-30 161USD
FinanceLeaseRightOfUseAsset5,853,0002026-06-30 48USD
RestructuringReserve5,809,0002026-06-30 115USD
OtherTaxExpenseBenefit5,700,0002018-09-30 3USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears5,600,0002018-12-31 6USD
StockRepurchasedAndRetiredDuringPeriodShares5,600,0002014-12-31 1shares
PurchaseObligationDueInNextTwelveMonths5,513,0002017-09-30 3USD
FairValueLiabilitiesMeasuredOnRecurringBasisChangeInUnrealizedGainLoss-5,399,0002024-12-31 39USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings-5,399,0002024-12-31 2USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation5,294,0002026-06-30 14USD
LiabilitiesFairValueDisclosure5,250,0002025-12-31 6USD
ContractWithCustomerLiabilityRevenueRecognized5,100,0002021-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets5,000,0002017-09-30 3USD
IncreaseDecreaseInAccountsPayable-4,909,0002026-06-30 161USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour4,847,0002026-06-30 34USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions4,778,0002025-12-31 45USD
DeferredRevenueAndCreditsCurrent4,761,0002019-12-31 16USD
DeferredTaxAssetsLiabilitiesNetCurrent4,683,0002014-12-31 2USD
IncreaseDecreaseInInventories-4,625,0002026-06-30 161USD
DebtSecuritiesNoncurrent4,620,0002021-12-31 3USD
TaxBenefitFromStockOptionsExercised14,600,0002012-12-31 3USD
PurchaseObligationDueInSecondYear4,477,0002017-09-30 3USD
CapitalExpendituresIncurredButNotYetPaid4,470,0002026-06-30 144USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxAssetsNoncurrent4,426,0002015-12-31 2USD
OtherNoncashExpense4,371,0002019-03-31 17USD
GainLossOnSaleOfOtherAssets-4,366,0002025-12-31 12USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments4,358,0002025-12-31 173USD
IncomeLossAttributableToParent4,358,0002025-12-31 15USD
TaxBenefitFromStockOptionsExercised4,300,0002011-12-31 9USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet4,300,0002026-06-30 19USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation4,288,0002011-12-31 6USD
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities4,276,0002025-03-31 26USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-4,231,0002024-12-31 44USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive4,177,0002026-06-30 34USD
OperatingLossCarryforwards4,100,0002016-12-31 2USD
ProductWarrantyAccrualClassifiedCurrent4,070,0002025-03-31 66USD
BusinessCombinationContingentConsiderationLiability3,900,0002024-09-30 2USD
AccruedEmployeeBenefitsCurrentAndNoncurrent3,896,0002025-03-31 66USD
SelfInsuranceReserveCurrent3,857,0002017-09-30 4USD
LossContingencyAccrualProvision3,800,0002026-06-30 15USD
ForeignCurrencyTransactionGainLossRealized3,786,0002025-12-31 34USD
EffectiveIncomeTaxRateReconciliationFdiiAmount3,756,0002024-12-31 8USD
InterestRateDerivativeAssetsAtFairValue3,745,0002025-12-31 2USD
FinanceLeaseLiabilityNoncurrent3,744,0002026-06-30 52USD
OtherAccruedLiabilitiesCurrentAndNoncurrent3,742,0002024-12-31 22USD
ForeignCurrencyCashFlowHedgeGainLossToBeReclassifiedDuringNext12Months3,700,0002026-06-30 36USD
IncomeTaxReconciliationTaxCredits3,606,0002025-12-31 45USD
DepreciationAndAmortization3,564,0002009-03-31 2USD
PaymentsToAcquireIntangibleAssets3,555,0002026-06-30 130USD
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel33,379,0002023-12-31 5USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability3,356,0002026-06-30 60USD
ProceedsFromSaleOfBuildings3,300,0002016-12-31 3USD
EquityMethodInvestmentAggregateCost3,300,0002025-03-31 15USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations-3,224,0002022-03-31 2USD
OtherCommitmentDueInThirdYear3,215,0002017-09-30 3USD
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued3,200,0002017-12-31 6shares
OtherCommitmentDueInSecondYear3,198,0002017-09-30 3USD
AccruedProfessionalFeesCurrentAndNoncurrent3,167,0002024-12-31 66USD
ProductWarrantyAccrualNoncurrent3,102,0002017-09-30 6USD
StockGrantedDuringPeriodValueSharebasedCompensation3,100,0002011-12-31 3USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-3,020,0002026-06-30 36USD
EffectiveIncomeTaxRateReconciliationGiltiAmount2,977,0002024-12-31 8USD
IncreaseDecreaseInOtherOperatingAssets2,936,0002026-06-30 67USD
PaymentsOfDebtIssuanceCosts2,825,0002025-12-31 24USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount2,824,0002024-12-31 23USD
DisposalGroupIncludingDiscontinuedOperationGoodwillCurrent2,811,0002026-06-30 2USD
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssets2,766,0002025-03-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant2,763,3002016-12-31 4shares
DeferredTaxAssetsTaxCreditCarryforwardsForeign2,749,0002017-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber2,745,4282011-12-31 2shares
ValuationAllowanceDeferredTaxAssetChangeInAmount2,700,0002026-06-30 20USD
OtherAssetsMiscellaneousNoncurrent2,698,0002025-03-31 30USD
FutureAmortizationExpenseYearOne2,600,0002011-12-31 1USD
GainOnBusinessInterruptionInsuranceRecovery2,600,0002023-12-31 2USD
CommonStockValue2,519,0002026-06-30 144USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities2,511,0002016-03-31 69USD
DerivativeAssetsNoncurrent2,503,0002026-06-30 25USD
GainLossRelatedToLitigationSettlement2,500,0002011-12-31 10USD
StockIssuedDuringPeriodSharesAcquisitions2,500,0002022-12-31 7shares
CostOfGoodsAndServicesSoldAmortization2,500,0002026-06-30 21USD
LossContingencyAccrualPayments2,500,0002026-06-30 4USD
GainsLossesOnExtinguishmentOfDebt-2,463,0002025-12-31 3USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan2,457,0002013-12-31 15USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths2,448,0002026-06-30 26USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue2,437,0002025-12-31 42USD
InterestReceivable2,426,0002022-09-30 2USD
IncomeLossFromEquityMethodInvestments2,406,0002026-06-30 17USD
FutureAmortizationExpenseYearTwo2,400,0002011-12-31 1USD
IncomeTaxExaminationInterestAccrued2,400,0002025-12-31 6USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions2,373,0002025-12-31 43USD
FinanceLeaseLiabilityCurrent2,357,0002026-06-30 48USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-2,288,0002025-12-31 45USD
AccruedMarketingCostsCurrent2,125,0002017-09-30 4USD
FutureAmortizationExpenseYearThree2,100,0002011-12-31 1USD
DeferredTaxLiabilitiesNoncurrent2,091,0002019-12-31 92USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease2,087,0002012-03-31 39USD
LiabilityForUncertainTaxPositionsCurrent2,063,0002019-12-31 2USD

What to be careful about

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