Stock Scorer

Merit Medical Systems Inc (MMSI)

Every figure this model derived for MMSI, 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 80,244,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 448,699,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,112,238,000 AssetsCurrent 2026-06-30
current liabilities 264,933,000 LiabilitiesCurrent 2026-06-30
equity 1,679,804,000 StockholdersEquity 2026-06-30
interest expense 31,762,000 InterestExpenseNonoperating 2026-06-30
ocf 283,449,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,578,813,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 45,385,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin23.51
current ratio4.2
current ratio reported4.2
dilution pct1.85
ebit cagr26.9
ebit yoy24.5
ev ebit27.27
ev owner earnings34.8
ev sales3.48
fcf margin12.87
growth cv0.2
interest cover6.34
net debt ebitda0.88
operating margin12.75
owner earnings margin10.0
revenue growth10.19
revenue growth per share8.19
roic8.09
rule of 4022.94
sbc pct revenue2.87

Everything else this filing tags

400 more elements from MMSI'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
Assets2,863,620,0002026-06-30 135USD
LiabilitiesAndStockholdersEquity2,863,620,0002026-06-30 122USD
ProceedsFromIssuanceOfSeniorLongTermDebt1,199,203,0002023-12-31 9USD
Liabilities1,183,816,0002026-06-30 122USD
BusinessAcquisitionsProFormaRevenue928,336,0002018-12-31 48USD
RetainedEarningsAccumulatedDeficit903,828,0002026-06-30 122USD
PropertyPlantAndEquipmentGross827,089,0002026-06-30 122USD
CommonStockValue783,892,0002026-06-30 122USD
DebtInstrumentCarryingAmount747,500,0002026-06-30 40USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive747,500,0002024-09-30 5USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive747,500,0002024-12-31 15USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour747,500,0002025-12-31 33USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree747,500,0002026-06-30 40USD
LongTermDebt736,258,0002026-06-30 110USD
LongTermDebtNoncurrent736,258,0002026-06-30 122USD
Goodwill539,772,0002026-06-30 137USD
ProceedsFromIssuanceOfLongTermDebt480,499,0002023-09-30 111USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest458,557,0002015-09-30 44USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents450,906,0002026-06-30 120USD
PropertyPlantAndEquipmentNet436,749,0002026-06-30 129USD
CostOfGoodsAndServicesSold400,757,0002026-06-30 108USD
GrossProfit399,963,0002026-06-30 279USD
RepaymentsOfLongTermDebt391,624,0002023-09-30 111USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment390,340,0002026-06-30 122USD
InventoryNet374,112,0002026-06-30 122USD
MachineryAndEquipmentGross371,300,0002026-06-30 122USD
SalesRevenueNet359,449,0002011-12-31 11USD
NoncurrentAssets331,452,0002018-12-31 24USD
OperatingExpenses295,403,0002026-06-30 199USD
SellingGeneralAndAdministrativeExpense247,439,0002026-06-30 199USD
AccountsReceivableNetCurrent224,237,0002026-06-30 122USD
SaleOfStockConsiderationReceivedOnTransaction205,400,0002018-07-30 5USD
StockIssuedDuringPeriodValueNewIssues205,030,0002018-12-31 11USD
SalesRevenueGoodsNet203,035,0002018-03-31 139USD
InventoryFinishedGoodsNetOfReserves202,546,0002026-06-30 116USD
BuildingsAndImprovementsGross199,542,0002026-06-30 122USD
AccruedLiabilitiesCurrent172,185,0002026-06-30 122USD
DerivativeAssetNotionalAmount150,000,0002012-12-19 9USD
LesseeOperatingLeaseLiabilityPaymentsDue142,743,0002025-12-31 10USD
FiniteLivedIntangibleAssetsGross130,708,0002019-06-30 6USD
InventoryRawMaterialsNetOfReserves127,048,0002026-06-30 116USD
CostOfGoodsSold114,979,0002018-03-31 91USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic110,396,0002025-12-31 45USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest104,860,0002026-06-30 69USD
OperatingIncomeLoss104,560,0002026-06-30 231USD
OperatingLeasesFutureMinimumPaymentsDue102,495,0002018-12-31 12USD
NetCashProvidedByUsedInInvestingActivities-102,399,0002026-06-30 137USD
CommonStockSharesAuthorized100,000,0002026-06-30 122shares
RepaymentsOfSeniorDebt99,063,0002024-12-31 17USD
DeferredTaxAssetsGross97,688,0002025-12-31 30USD
ConstructionInProgressGross96,703,0002026-06-30 122USD
DeferredIncomeTaxLiabilities96,183,0002025-12-31 22USD
PaymentsToAcquireBusinessesNetOfCashAcquired92,997,0002026-06-30 133USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths88,683,0002026-06-30 45USD
OperatingLeaseLiability87,534,0002025-12-31 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo86,973,0002026-06-30 55USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive84,613,0002025-12-31 10USD
EmployeeRelatedLiabilitiesCurrent83,926,0002025-12-31 4USD
OperatingLeaseRightOfUseAsset83,776,0002026-06-30 56USD
NetIncomeLoss79,798,0002026-06-30 266USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree77,270,0002026-06-30 55USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest75,518,0002026-06-30 191USD
FiniteLivedIntangibleAssetsNet74,419,0002019-06-30 6USD
OperatingLeaseLiabilityNoncurrent72,942,0002026-06-30 56USD
OtherAssetsNoncurrent71,859,0002026-06-30 122USD
AccountsPayableTradeCurrent70,737,0002026-06-30 122USD
EmployeeRelatedLiabilitiesCurrentAndNoncurrent66,929,0002023-12-31 14USD
PaymentsForDerivativeInstrumentFinancingActivities66,528,0002023-12-31 3USD
LeaseholdImprovementsGross66,434,0002026-06-30 122USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour65,198,0002026-06-30 55USD
FurnitureAndFixturesGross62,754,0002026-06-30 122USD
DepreciationDepletionAndAmortization61,538,0002026-06-30 143USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign60,541,0002025-12-31 45USD
WeightedAverageNumberOfDilutedSharesOutstanding60,010,0002026-06-30 199shares
CommonStockSharesIssued59,710,0002026-06-30 130shares
CommonStockSharesOutstanding59,710,0002026-06-30 88shares
WeightedAverageNumberOfSharesOutstandingBasic59,595,0002026-06-30 199shares
FiniteLivedIntangibleAssetsAccumulatedAmortization56,289,0002019-06-30 10USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount55,209,0002025-12-31 10USD
NotionalAmountOfInterestRateCashFlowHedgeDerivatives55,000,0002011-12-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive54,968,0002025-12-31 35USD
OperatingLeasesFutureMinimumPaymentsDueThereafter52,754,0002018-12-31 11USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets51,625,0002025-12-31 30USD
OtherAccruedLiabilitiesCurrent50,496,0002025-12-31 30USD
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost47,998,0002026-06-30 91USD
OtherLiabilitiesNoncurrent47,087,0002026-06-30 122USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear45,072,0002026-06-30 31USD
InventoryWorkInProcessNetOfReserves44,518,0002026-06-30 116USD
IncreaseDecreaseInInventories43,579,0002026-06-30 137USD
AmortizationOfIntangibleAssets41,900,0002026-06-30 178USD
DeferredIncomeTaxLiabilitiesNet39,704,0002026-06-30 66USD
Depreciation38,200,0002025-12-31 45USD
InventoryFinishedGoods38,095,0002011-12-31 2USD
CurrentIncomeTaxExpenseBenefit37,234,0002025-12-31 45USD
GoodwillAcquiredDuringPeriod36,377,0002026-06-30 39USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate35,897,0002025-12-31 45USD
CashAndCashEquivalentsPeriodIncreaseDecrease35,023,0002018-12-31 70USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue34,034,0002025-12-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue33,899,0002025-12-31 15USD
PrepaidExpenseAndOtherAssetsCurrent33,496,0002026-06-30 122USD
ResearchAndDevelopmentExpense32,375,0002019-06-30 108USD
Land30,356,0002026-06-30 122USD
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities30,159,0002026-06-30 137USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic29,700,0002022-12-31 21USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue129,447,0002025-12-31 15USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized28,600,0002019-12-31 33USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue28,444,0002025-12-31 45USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures27,900,0002026-06-30 42USD
ProceedsFromStockOptionsExercised26,838,0002025-12-31 24USD
InventoryRawMaterials25,769,0002011-12-31 2USD
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets25,555,0002026-06-30 3USD
IncomeTaxExpenseBenefit25,062,0002026-06-30 279USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment24,564,0002025-12-31 30USD
NontradeReceivablesCurrent23,960,0002026-06-30 122USD
DeferredTaxLiabilitiesNoncurrent23,330,0002018-03-31 56USD
DeferredCompensationPlanAssets22,814,0002025-12-31 14USD
CashSurrenderValueOfLifeInsurance22,800,0002025-12-31 30USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign22,200,0002022-12-31 21USD
IncomeTaxesPaidNet21,877,0002026-06-30 137USD
AllocatedShareBasedCompensationExpense21,876,0002026-06-30 191USD
LongTermAccountsNotesAndLoansReceivableNetNoncurrent21,700,0002026-06-30 40USD
IncreaseDecreaseInAccountsReceivable21,328,0002026-06-30 137USD
IntangibleAssetsNetExcludingGoodwill21,254,0002011-12-31 6USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquired21,000,0002009-12-31 1USD
BusinessAcquisitionsProFormaNetIncomeLoss20,699,0002018-12-31 48USD
DeferredCompensationLiabilityClassifiedNoncurrent19,297,0002026-06-30 122USD
LegalFees18,200,0002020-06-30 2USD
PaymentsToAcquireNotesReceivable18,084,0002025-12-31 34USD
CurrentFederalTaxExpenseBenefit17,745,0002025-12-31 45USD
OperatingLeaseCost17,467,0002025-12-31 9USD
ProfitLoss17,393,0002015-09-30 60USD
LeaseCost17,202,0002025-12-31 26USD
DeferredTaxLiabilitiesLeasingArrangements16,751,0002025-12-31 13USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent16,686,0002025-12-31 13USD
InterestPaidNet15,816,0002026-06-30 133USD
DeferredTaxAssetsLiabilitiesNet15,804,0002024-12-31 12USD
ProceedsFromPaymentsForOtherFinancingActivities-15,684,0002019-09-30 67USD
OperatingLeasePayments15,607,0002025-12-31 21USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths15,227,0002025-12-31 7USD
CurrentForeignTaxExpenseBenefit14,626,0002025-12-31 45USD
LeaseAndRentalExpense14,500,0002018-12-31 24USD
OperatingLeaseExpense14,219,0002022-12-31 14USD
DeferredTaxAssetsValuationAllowance14,121,0002025-12-31 26USD
IncreaseDecreaseInOtherOperatingLiabilities14,029,0002026-06-30 137USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo13,834,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueCurrent13,421,0002018-12-31 11USD
NetIncomeLossAvailableToCommonStockholdersDiluted13,054,0002019-06-30 100USD
StockIssuedDuringPeriodValueShareBasedCompensation12,824,0002026-06-30 24USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments12,694,0002021-03-31 178USD
DeferredTaxLiabilities12,616,0002025-12-31 26USD
GainLossOnSaleOfBusiness12,557,0002026-06-30 21USD
IncomeTaxPaidFederalAfterRefundReceived12,245,0002025-12-31 3USD
ResearchAndDevelopmentInProcess12,136,0002017-09-30 15USD
IncreaseDecreaseInAccountsAndNotesReceivable11,800,0002025-09-30 6USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears11,319,0002018-12-31 11USD
OtherNonoperatingIncomeExpense11,292,0002026-06-30 199USD
DeferredFinanceCostsNet11,242,0002026-06-30 80USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation11,146,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree11,111,0002025-12-31 10USD
AccruedIncomeTaxesCurrent11,090,0002026-06-30 122USD
OperatingLeaseLiabilityCurrent10,921,0002026-06-30 56USD
AllowanceForDoubtfulAccountsReceivableCurrent10,894,0002026-06-30 122USD
DefinedContributionPlanCostRecognized10,800,0002025-12-31 45USD
DeferredTaxAssetsOther10,794,0002025-12-31 30USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense10,600,0002018-12-31 1USD
OtherAssetsMiscellaneousNoncurrent10,418,0002025-12-31 14USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost10,328,0002025-12-31 30USD
IncreaseDecreaseInAccountsPayableTrade10,193,0002026-06-30 137USD
LitigationSettlementExpense10,036,0002021-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears9,995,0002018-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour9,522,0002025-12-31 10USD
InterestPayableCurrent9,344,0002025-12-31 4USD
OtherLongTermDebt8,967,0002025-12-31 14USD
AccruedVacationCurrentAndNoncurrent8,846,0002016-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive8,436,0002025-12-31 10USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateProvisionalIncomeTaxExpenseBenefit-8,400,0002018-12-31 1USD
GoodwillImpairedAccumulatedImpairmentLoss8,300,0002026-06-30 80USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears8,053,0002018-12-31 11USD
InterestExpense8,046,0002024-03-31 169USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-7,916,0002026-06-30 128USD
IncomeTaxExpenseBenefitContinuingOperations7,908,0002012-12-31 6USD
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax-7,823,0002021-12-31 9USD
AccruedSalariesCurrent7,733,0002016-12-31 12USD
InvestmentIncomeNet7,652,0002026-06-30 87USD
RoyaltyExpense7,600,0002021-12-31 15USD
FutureAmortizationExpenseYearTwo7,548,0002012-09-30 4USD
DeferredTaxAssetsOperatingLossCarryforwards7,384,0002025-12-31 30USD
DeferredIncomeTaxAssetsNet7,200,0002026-06-30 66USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-7,015,0002021-12-31 9USD
FutureAmortizationExpenseYearThree7,012,0002012-09-30 4USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,953,0002018-12-31 11USD
NetIncomeLossAvailableToCommonStockholdersBasic6,859,0002019-06-30 96USD
BusinessAcquisitionContingentConsiderationAtFairValue6,738,0002012-06-30 1USD
PaymentsToAcquireAdditionalInterestInSubsidiaries6,600,0002025-12-31 6USD
FutureAmortizationExpenseYearFour6,588,0002012-09-30 4USD
AccountsPayableOtherCurrent6,500,0002012-06-30 4USD
FutureAmortizationExpenseYearFive6,232,0002012-09-30 4USD
LossOnContractTermination6,100,0002021-06-30 1USD
InventoryWorkInProcess6,047,0002011-12-31 2USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue5,990,0002024-09-30 111USD
DeferredTaxAssetsInventory5,943,0002025-12-31 30USD
OperatingLeaseRightOfUseAssetAmortizationExpense5,779,0002026-06-30 45USD
FiniteLivedIntangibleAssetsAmortizationExpense5,700,0002012-09-30 13USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo5,625,0002023-09-30 40USD
IncreaseDecreaseInOperatingLeaseLiability-5,625,0002026-06-30 43USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities5,571,0002021-12-31 73USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions5,552,0002017-12-31 21USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-5,527,0002021-12-31 28USD
StockIssuedDuringPeriodSharesNewIssues5,520,0002012-06-22 3shares
NetCashProvidedByUsedInFinancingActivities-5,341,0002026-06-30 137USD
DeferredIncomeTaxExpenseBenefit5,214,0002025-12-31 91USD
PrepaidTaxes5,033,0002026-06-30 118USD
PreferredStockSharesAuthorized5,000,0002026-06-30 122shares
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossBeforeReclassificationAndTax-4,889,0002026-06-30 160USD
IncreaseDecreaseInAccruedLiabilities-4,869,0002026-06-30 137USD
CurrentStateAndLocalTaxExpenseBenefit4,863,0002025-12-31 45USD
DeferredFederalIncomeTaxExpenseBenefit4,766,0002025-12-31 45USD
ProceedsFromIssuanceOfCommonStock4,623,0002026-06-30 145USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax4,476,0002021-12-31 6USD
AccruedBonusesCurrent4,470,0002016-12-31 12USD
AmortizationOfFinancingCosts4,431,0002024-09-30 105USD
OtherComprehensiveIncomeLossNetOfTax-4,280,0002026-06-30 222USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReturnsAndAllowances4,246,0002025-12-31 30USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes4,130,0002025-12-31 45USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings-4,075,0002013-09-30 4USD
SaleOfStockNumberOfSharesIssuedInTransaction4,025,0002018-07-30 5shares
LongTermDebtCurrent3,750,0002023-09-30 89USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths3,750,0002023-09-30 36USD
IncomeTaxPaidStateAndLocalAfterRefundReceived3,713,0002025-12-31 3USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch3,607,0002020-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear3,575,0002019-09-30 3USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions3,507,0002018-12-31 8shares
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-3,500,0002018-12-31 13USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-3,364,0002025-12-31 27USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions3,364,0002025-12-31 12USD
EffectiveIncomeTaxRateReconciliationFdiiAmount3,312,0002025-12-31 3USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017Amount-3,271,0002018-12-31 3USD
FinancingReceivableAllowanceForCreditLosses3,230,0002026-06-30 76USD
BusinessCombinationContingentConsiderationLiabilityCurrent3,198,0002025-12-31 16USD
SaleLeasebackTransactionGrossProceeds3,184,0002014-09-30 6USD
IncreaseDecreaseInAccruedIncomeTaxesPayable3,113,0002026-06-30 137USD
CapitalExpendituresIncurredButNotYetPaid3,028,0002026-06-30 137USD
PaymentForContingentConsiderationLiabilityFinancingActivities2,991,0002026-06-30 61USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit2,928,0002026-06-30 2USD
AmortizationOfFinancingCostsAndDiscounts2,828,0002026-06-30 4USD
AvailableForSaleSecuritiesFairValueDisclosure2,798,0002011-12-31 1USD
IncomeTaxesReceivable2,701,0002026-06-30 122USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-2,564,0002022-06-30 31USD
AvailableForSaleSecuritiesAmortizedCost2,500,0002011-12-31 3USD
StockRepurchasedDuringPeriodValue2,500,0002009-03-31 1USD
StockRepurchasedAndRetiredDuringPeriodValue2,474,0002009-12-31 1USD
AociLossCashFlowHedgeCumulativeGainLossAfterTax-2,464,0002021-12-31 12USD
IncomeTaxReconciliationNondeductibleExpense2,454,0002024-12-31 32USD
DeferredTaxAssetsNetNoncurrent2,441,0002018-03-31 50USD
AccruedPayrollTaxesCurrent2,406,0002016-12-31 12USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration2,400,0002019-12-31 5USD
OtherDeferredCreditsNoncurrent2,367,0002018-03-31 56USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect2,357,0002026-06-30 67USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential2,340,0002025-12-31 45USD
DeferredCreditsAndOtherLiabilities2,300,0002018-12-31 16USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions2,264,0002017-12-31 33USD
LiabilityForUncertainTaxPositionsNoncurrent2,248,0002026-06-30 122USD
RestrictedCashAndCashEquivalentsAtCarryingValue2,207,0002026-06-30 36USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate2,200,0002025-12-31 30USD
RestructuringCharges2,200,0002026-06-30 8USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets2,113,0002026-06-30 137USD
RestrictedCashCurrent2,100,0002025-12-31 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax2,098,0002018-12-31 65USD
SalesAndExciseTaxPayableCurrent2,046,0002016-12-31 12USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability2,028,0002026-06-30 61USD
ProceedsFromCollectionOfNotesReceivable2,000,0002021-12-31 12USD
SaleLeasebackTransactionAmountDueUnderFinancingArrangement2,000,0002015-12-31 6USD
FutureAmortizationExpenseYearOne1,952,0002012-09-30 4USD
UnrecognizedTaxBenefits1,950,0002025-12-31 60USD
IncreaseDecreaseInOtherOperatingAssets1,921,0002026-06-30 133USD
IncomeTaxReconciliationTaxCreditsResearch1,910,0002025-12-31 46USD
IncomeTaxReconciliationTaxSettlements1,890,0002020-12-31 3USD
AccruedRoyaltiesCurrentAndNoncurrent1,806,0002016-12-31 12USD
IncreaseDecreaseInDeferredCompensation1,754,0002026-06-30 137USD
IncomeTaxReconciliationRepatriationOfForeignEarnings1,728,0002020-12-31 3USD
PaymentsToAcquireIntangibleAssets1,617,0002026-06-30 150USD
IncreaseDecreaseInPrepaidTaxes1,612,0002025-12-31 98USD
ResearchAndDevelopmentAssetAcquiredOtherThanThroughBusinessCombinationWrittenOff1,550,0002023-12-31 99USD
StockIssuedDuringPeriodValueStockOptionsExercised1,527,0002026-06-30 135USD
BusinessCombinationContingentConsiderationLiability1,500,0002014-11-25 1EUR
RestructuringReserve1,500,0002026-06-30 6USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax1,489,0002021-12-31 6USD
DeferredTaxLiabilitiesDeferredExpense1,482,0002025-12-31 30USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased1,400,0002007-04-30 1shares
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths1,400,0002026-06-30 1USD
ContractWithCustomerLiabilityNoncurrent1,347,0002026-06-30 66USD
BusinessCombinationContingentConsiderationLiability1,339,0002025-12-31 17USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,306,0002025-12-31 30shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber1,298,0002025-12-31 15shares
ValuationAllowanceAmount1,225,0002012-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod1,200,0002019-12-31 78shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions1,101,0002018-12-31 8shares
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-1,100,0002012-12-31 2USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount1,060,0002026-06-30 191shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber1,046,0002025-12-31 15shares
InterestPaidCapitalized1,034,0002026-06-30 137USD
InvestmentIncomeInterest1,027,0002019-09-30 112USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment1,000,0002012-09-30 1USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration1,000,0002019-12-31 5USD
InterestRateCashFlowHedgeLiabilityAtFairValue982,0002016-09-30 10USD
AccruedSalesCommissionCurrentAndNoncurrent974,0002016-12-31 12USD
EffectOfExchangeRateOnCashAndCashEquivalents-970,0002018-12-31 70USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear938,0002023-09-30 21USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax910,0002018-09-30 80USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-903,0002013-09-30 13USD
IncomeLossFromEquityMethodInvestments-880,0002026-06-30 2USD
IncomeTaxReconciliationNondeductibleExpenseOther809,0002025-12-31 3USD
OtherComprehensiveIncomeLossTax800,0002021-12-31 9USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeUpperBound800,0002014-12-31 3USD
IncomeTaxReconciliationOtherAdjustments766,0002025-12-31 45USD
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax-766,0002026-06-30 178USD
InterestPaid749,0002011-09-30 4USD
StockIssuedDuringPeriodSharesStockOptionsExercised691,0002025-12-31 15shares
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax-689,0002021-12-31 9USD
PaymentsOfDebtIssuanceCosts677,0002023-12-31 43USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation669,0002016-12-31 21USD
IncreaseDecreaseInIncomeTaxesReceivable665,0002026-06-30 137USD
EffectiveIncomeTaxRateReconciliationGiltiAmount618,0002025-12-31 3USD
DeferredTaxAssetsDeferredIncome617,0002020-12-31 20USD
ProvisionForLoanLossesExpensed605,0002026-06-30 70USD
AllowanceForLoanAndLeaseLossesAdjustmentsNet575,0002020-12-31 8USD
DueToEmployeesCurrent542,0002017-09-30 52USD
IncomeTaxReconciliationTaxExemptIncome535,0002024-12-31 42USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities527,0002025-12-31 15shares
StockIssuedDuringPeriodValueOther517,0002009-12-31 1USD
OtherComprehensiveIncomeReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeNetOfTax-516,0002012-09-30 8USD
GoodwillForeignCurrencyTranslationGainLoss-514,0002026-06-30 49USD
PaymentsToAcquireInvestments500,0002016-06-30 7USD
GainLossOnDispositionOfAssets-466,0002026-06-30 79USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross444,0002023-12-31 24shares
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions419,0002025-12-31 45USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements415,0002026-06-30 176shares
GainLossOnForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments-400,0002015-12-31 15USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeLowerBound400,0002014-12-31 3USD
ValuationAllowanceDeferredTaxAssetChangeInAmount400,0002024-12-31 40USD
DeferredStateAndLocalIncomeTaxExpenseBenefit378,0002025-12-31 45USD
PaymentsOfStockIssuanceCosts366,0002018-12-31 42USD
OtherAssetImpairmentCharges359,0002020-09-30 105USD
AccruedIncomeTaxesNoncurrent347,0002024-09-30 57USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-334,0002012-09-30 10USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations334,0002025-12-31 45USD
NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1321,0002020-12-31 5USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan321,0002026-06-30 135USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017TransitionTaxOnAccumulatedForeignEarningsAmount320,0002022-12-31 11USD
NonoperatingIncomeExpense300,0002026-06-30 199USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued300,0002025-12-31 30USD
ForeignIncomeTaxExpenseBenefitContinuingOperations300,0002025-12-31 9USD
AvailableForSaleSecuritiesGrossUnrealizedGains295,0002011-12-31 1USD
AvailableforsaleSecuritiesGrossUnrealizedGain295,0002011-12-31 2USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchasesSalesIssuancesSettlements280,0002012-09-30 2USD
GoodwillAllocationAdjustment280,0002012-12-31 5USD
AssetImpairmentCharges270,0002023-12-31 57USD
GoodwillAndIntangibleAssetImpairment266,0002026-06-30 90USD
SubleaseIncome265,0002025-12-31 23USD
StockRepurchasedDuringPeriodShares250,1582009-03-31 1shares
ProceedsFromDivestitureOfBusinessesNetOfCashDivested249,0002025-09-30 16USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsLiabilityAtFairValue231,0002016-06-30 6USD
IncomeTaxReconciliationTaxContingencies218,0002024-12-31 42USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTaxParent-205,0002026-06-30 98USD
LoansAndLeasesReceivableAllowance192,0002022-06-30 31USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-182,0002011-12-31 3USD
IncreaseDecreaseInOtherReceivables-180,0002026-06-30 137USD
DueFromEmployeesCurrent147,0002017-09-30 52USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations140,0002026-06-30 36USD
NotesIssued1137,0002017-12-31 1USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax-119,0002021-12-31 6USD
OtherComprehensiveIncomeAvailableForSaleSecuritiesTax115,0002011-12-31 1USD
OtherAmortizationOfDeferredCharges-111,0002017-09-30 58USD
PaymentForContingentConsiderationLiabilityOperatingActivities100,0002025-12-31 24USD
IncreaseInUnrecognizedTaxBenefitsIsReasonablyPossible100,0002024-12-31 2USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption93,0002019-01-01 2USD
CumulativeEffectOnRetainedEarningsNetOfTax193,0002019-03-31 1USD
SaleLeasebackTransactionDeferredGainNet93,0002018-12-31 6USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense-90,0002020-12-31 30USD
LettersOfCreditOutstandingAmount88,0002011-12-31 1USD
IncreaseDecreaseInOtherNoncurrentAssets87,0002011-09-30 4USD
BusinessCombinationAcquisitionRelatedCosts86,0002011-12-31 1USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible86,0002021-12-31 1USD
GainFromComponentsExcludedFromAssessmentOfCashFlowHedgeEffectiveness73,0002011-12-31 2USD
TaxCutsAndJobsActOf2017ChangeInTaxRateIncomeTaxExpenseBenefit-71,0002018-12-31 1USD
DeferredForeignIncomeTaxExpenseBenefit70,0002025-12-31 45USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions70,0002024-12-31 38USD
GoodwillPurchaseAccountingAdjustments69,0002019-03-31 5USD
GoodwillPeriodIncreaseDecrease60,0002015-09-30 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax56,0002014-03-31 28USD
IncreaseDecreaseInDueFromEmployeeCurrent-54,0002017-09-30 58USD
ContractWithCustomerLiabilityRevenueRecognized52,0002026-06-30 74USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-52,0002025-12-31 13USD
ProceedsFromSaleOfPropertyPlantAndEquipment49,0002025-09-30 122USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTaxParent-48,0002026-06-30 98USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax48,0002018-12-31 3USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-47,0002014-03-31 30USD
IncreaseDecreaseInDueToEmployeesCurrent-44,0002017-09-30 58USD
RecognitionOfDeferredRevenue36,0002018-03-31 5USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1-34,0002026-06-30 64USD

What to be careful about

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