ICU Medical Announces First Quarter 2026 Results
First Quarter 2026 Results
The following year-over-year results reflect the strategic divestiture of the IV Solutions business on
First quarter 2026 GAAP revenue was
Adjusted EBITDA and adjusted diluted earnings per share are measures calculated and presented on the basis of methodologies other than in accordance with GAAP. Please refer to the Use of Non-GAAP Financial Information following the financial statements herein for further discussion and reconciliations of these measures to GAAP measures.
Revenues by product line for the three months ended
| Three months ended |
||||||||||||
| Product Line | 2026 | 2025 | $ Change | |||||||||
| Consumables | $ | 278.3 | $ | 266.2 | $ | 12.1 | ||||||
| Infusion Systems | 179.6 | 166.3 | 13.3 | |||||||||
| 72.3 | 172.2 | (99.9 | ) | |||||||||
| Total** | $ | 530.2 | $ | 604.7 | $ | (74.5 | ) | |||||
| *On ** Totals may differ from the income statement due to the rounding of product lines. |
||||||||||||
Conference Call
The Company will host a conference call to discuss its first quarter financial results, today at
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as “aim,” “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” or the negative thereof or comparable terminology and may include (without limitation) information regarding the Company's expectations, goals and intentions regarding the future and financial outlook for 2026. These forward-looking statements are based on management's current expectations, estimates, forecasts and projections about the Company and assumptions management believes are reasonable, all of which are subject to risks and uncertainties that could cause actual results and events to differ materially from those stated in the forward-looking statements. These risks and uncertainties include, but are not limited to: risks from doing business in foreign countries, including related to tariffs and other barriers to trade; the Company’s ability to compete successfully, including with larger international companies and established local companies; decreased demand for the Company's products; costs related to product development; cost volatility or potential loss of supply of raw materials due to our dependence on single and limited source third-party suppliers; ability to achieve operating efficiencies; risks related to significant sales through our distributors; inflation and foreign currency exchange rates; impacts from global macroeconomic and geopolitical conditions, including from escalated conflicts in the
| ICU MEDICAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands) |
|||||||
2026 |
2025 |
||||||
| ASSETS | |||||||
| CURRENT ASSETS: | |||||||
| Cash and cash equivalents | $ | 288,330 | $ | 307,963 | |||
| Accounts receivable, net of allowance for doubtful accounts | 201,077 | 180,515 | |||||
| Inventories | 605,590 | 615,859 | |||||
| Prepaid expenses and other current assets | 118,248 | 86,217 | |||||
| TOTAL CURRENT ASSETS | 1,213,245 | 1,190,554 | |||||
| PROPERTY, PLANT AND EQUIPMENT, net | 445,135 | 451,817 | |||||
| OPERATING LEASE RIGHT-OF-USE ASSETS | 50,792 | 54,470 | |||||
| 1,485,561 | 1,499,754 | ||||||
| INTANGIBLE ASSETS, net | 598,968 | 633,559 | |||||
| DEFERRED INCOME TAXES | 25,648 | 25,891 | |||||
| OTHER ASSETS | 63,496 | 62,877 | |||||
| INVESTMENTS IN UNCONSOLIDATED AFFILIATES | 130,918 | 131,586 | |||||
| TOTAL ASSETS | $ | 4,013,763 | $ | 4,050,508 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| CURRENT LIABILITIES: | |||||||
| Accounts payable | $ | 173,982 | $ | 154,374 | |||
| Accrued liabilities | 314,570 | 315,337 | |||||
| Current portion of long-term debt | 18,750 | 18,750 | |||||
| Income tax payable | 10,602 | 10,400 | |||||
| TOTAL CURRENT LIABILITIES | 517,904 | 498,861 | |||||
| LONG-TERM DEBT | 1,261,826 | 1,265,917 | |||||
| OTHER LONG-TERM LIABILITIES | 82,333 | 89,536 | |||||
| DEFERRED INCOME TAXES | 14,514 | 37,756 | |||||
| INCOME TAX LIABILITY | 25,258 | 34,613 | |||||
| COMMITMENTS AND CONTINGENCIES | |||||||
| STOCKHOLDERS’ EQUITY: | |||||||
| Convertible preferred stock, |
— | — | |||||
| Common stock, |
2,519 | 2,469 | |||||
| Additional paid-in capital | 1,465,467 | 1,465,118 | |||||
| (25,183 | ) | (22 | ) | ||||
| Retained earnings | 721,022 | 690,890 | |||||
| Accumulated other comprehensive loss | (51,897 | ) | (34,630 | ) | |||
| TOTAL STOCKHOLDERS' EQUITY | 2,111,928 | 2,123,825 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 4,013,763 | $ | 4,050,508 | |||
| ICU MEDICAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except per share data) |
|||||||
| Three months ended |
|||||||
| 2026 | 2025 | ||||||
| TOTAL REVENUES | $ | 530,225 | $ | 604,702 | |||
| COST OF GOODS SOLD | 323,999 | 394,593 | |||||
| GROSS PROFIT | 206,226 | 210,109 | |||||
| OPERATING EXPENSES: | |||||||
| Selling, general and administrative | 154,566 | 157,233 | |||||
| Research and development | 21,280 | 23,291 | |||||
| Restructuring, strategic transaction and integration | 16,801 | 16,697 | |||||
| TOTAL OPERATING EXPENSES | 192,647 | 197,221 | |||||
| INCOME FROM OPERATIONS | 13,579 | 12,888 | |||||
| INTEREST EXPENSE, net | (16,494 | ) | (22,031 | ) | |||
| OTHER EXPENSE, net | (1,060 | ) | (1,763 | ) | |||
| LOSS BEFORE INCOME TAXES AND EQUITY IN LOSSES OF UNCONSOLIDATED AFFILIATES | (3,975 | ) | (10,906 | ) | |||
| BENEFIT (PROVISION) FOR INCOME TAXES | 34,714 | (4,570 | ) | ||||
| NET INCOME (LOSS) FROM CONSOLIDATED COMPANIES | 30,739 | (15,476 | ) | ||||
| EQUITY IN LOSSES OF UNCONSOLIDATED AFFILIATES | (607 | ) | — | ||||
| NET INCOME (LOSS) | $ | 30,132 | $ | (15,476 | ) | ||
| NET INCOME (LOSS) PER SHARE | |||||||
| Basic | $ | 1.22 | $ | (0.63 | ) | ||
| Diluted | $ | 1.20 | $ | (0.63 | ) | ||
| WEIGHTED AVERAGE NUMBER OF SHARES | |||||||
| Basic | 24,764 | 24,539 | |||||
| Diluted | 25,182 | 24,539 | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) |
|||||||
| Three months ended |
|||||||
| 2026 | 2025 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
| Net income (loss) | $ | 30,132 | $ | (15,476 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||
| Depreciation and amortization | 50,027 | 49,445 | |||||
| Noncash lease expense | 4,173 | 4,475 | |||||
| Stock compensation | 14,011 | 12,179 | |||||
| Loss on disposal of property, plant and equipment and other assets | 136 | 1,696 | |||||
| Debt issuance costs amortization | 774 | 1,700 | |||||
| Undistributed equity in loss of unconsolidated affiliates | 607 | — | |||||
| Other | 2,989 | 9,214 | |||||
| Changes in operating assets and liabilities, net of amounts acquired: | |||||||
| Accounts receivable | (24,145 | ) | 22,439 | ||||
| Inventories | 6,088 | (8,224 | ) | ||||
| Prepaid expenses and other current assets | (14,347 | ) | (8,464 | ) | |||
| Other assets | (2,363 | ) | (6,815 | ) | |||
| Accounts payable | 20,150 | 32,099 | |||||
| Accrued liabilities | (9,846 | ) | (36,343 | ) | |||
| Income taxes, including excess tax benefits and deferred income taxes | (39,477 | ) | (6,598 | ) | |||
| Net cash provided by operating activities | 38,909 | 51,327 | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
| Purchases of property, plant and equipment | (11,302 | ) | (14,621 | ) | |||
| Deposit received for the sale of a business | 2,000 | — | |||||
| Proceeds from sale of assets | 1 | 42 | |||||
| Intangible asset additions | (1,908 | ) | (2,232 | ) | |||
| Net cash used in investing activities | (11,209 | ) | (16,811 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
| Principal repayments of long-term debt | (4,688 | ) | (47,750 | ) | |||
| Proceeds from exercise of stock options | — | 133 | |||||
| Payments on finance leases | (658 | ) | (328 | ) | |||
| Tax withholding payments related to net share settlement of equity awards | (38,776 | ) | (8,391 | ) | |||
| Net cash used in financing activities | (44,122 | ) | (56,336 | ) | |||
| Effect of exchange rate changes on cash | (3,211 | ) | 2,958 | ||||
| (19,633 | ) | (18,862 | ) | ||||
| CASH AND CASH EQUIVALENTS, beginning of period | 307,963 | 308,566 | |||||
| CASH AND CASH EQUIVALENTS, end of period | $ | 288,330 | $ | 289,704 | |||
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with
The non-GAAP financial measures as shown in the tables below, exclude special items because they are highly variable or unusual and impact year-over-year comparisons.
For the three months ended
Contract manufacturing: We manufacture certain products or product components in accordance with manufacturing services agreements. We do not include the contract revenue in our adjusted revenue, or any gross profit impact in our adjusted gross profit as the commercial relationship under these types of agreements are originally negotiated contemporaneously with a business combination or other transactions and are not indicative of normal market transactions.
Stock compensation expense: Stock-based compensation is generally fixed at the time the stock-based instrument is granted and amortized over a period of several years. The value of our restricted stock awards is determined using the grant date stock price, which may not be indicative of our operational performance over the expense period. Additionally, in order to establish the fair value of performance-based stock awards, which are currently an element of our ongoing stock-based compensation, we are required to apply judgment to estimate the probability of the extent to which performance objectives will be achieved. Based on the above factors, we believe it is useful to exclude stock-based compensation in order to better understand our operating performance.
Intangible asset amortization expense: We do not acquire businesses or capitalize certain patent costs on a predictable cycle. The amount of purchase price allocated to intangible assets and the term of amortization can vary significantly and are unique to each acquisition. Capitalized patent costs can vary significantly based on our current level of development activities. We believe that excluding amortization of intangible assets provides the users of our financial statements with a consistent basis for comparison across accounting periods.
Restructuring, strategic transaction and integration: We incur restructuring and strategic transaction charges that result from events, which arise from unforeseen circumstances and/or often occur outside of the ordinary course of our ongoing business. Although these events are reflected in our GAAP financial statements, these unique transactions may limit the comparability of our ongoing operations with prior and future periods.
Settlements: Occasionally, we are involved in contract renegotiations or other events that may result in one-time settlements. We exclude these settlements as they have no direct correlation to the operation of our ongoing business.
Quality system and product-related remediation: We exclude certain quality system and product-related remediation charges in determining our non-GAAP financial measures as they may limit the comparability of our ongoing operations with prior and future periods and distort the evaluation of our normal operating performance.
Noncash release of loss on contract provision: We provide certain services under fixed priced arrangements in accordance with a transition services arrangement. We do not include the loss on contract provision or subsequent release net of the related interest accretion as a result of providing those services in our non-GAAP financial measures as the agreement was negotiated contemporaneously with a disposition and is not indicative of a normal market transaction. The loss provision and subsequent release is a non-recurring noncash adjustment that if included may limit the comparability of our ongoing operations with prior and future periods.
From time to time in the future, there may be other items that we may exclude if we believe that doing so is consistent with the goal of providing useful information to investors and management.
In addition to the above special items, Adjusted EBITDA additionally excludes the following items from net income:
Depreciation expense: We exclude depreciation expense in deriving adjusted EBITDA because companies utilize productive assets of different ages and the depreciable lives can vary significantly resulting in considerable variability in depreciation expense among companies.
Interest, net: We exclude interest in deriving adjusted EBITDA as interest can vary significantly among companies depending on a company's level of income generating instruments and/or level of debt.
Taxes: We exclude taxes in deriving adjusted EBITDA as taxes are deemed to be non-core to the business and may limit the comparability of our ongoing operations with prior and future periods and distort the evaluation of our normal operating performance.
Adjusted Diluted EPS excludes from diluted EPS, net of tax, the special items listed above. The tax effect on the special items is calculated using the specific tax rate applied to each adjustment based on the nature of the item/or the tax jurisdiction in which the item has been recorded. Additionally, adjusted diluted EPS may exclude the income tax impact of certain non-recurring discrete tax items that are not reflective of income tax expense/benefit incurred as a result of current period earnings/ loss, as well as the impact of certain deferred tax valuation allowances when assessed against non-GAAP profitability.
We also present Free cash flow as a non-GAAP financial measure as management believes that this is an important measure for use in evaluating overall company financial performance as it measures our ability to generate additional cash flow from business operations. Free cash flow should be considered in addition to, rather than as a substitute for, net income as a measure of our performance or net cash provided by operating activities as a measure of our liquidity. Additionally, our definition of free cash flow is limited and does not represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other obligations or payments made for business acquisitions. Therefore, we believe it is important to view free cash flow as supplemental to our entire statement of cash flows.
We also present organic revenue growth as a non-GAAP financial measure as management believes that this measure provides a more representative view of the Company's underlying growth trajectory by excluding the impact of revenue from non-arm's length transactions, the impact of foreign currency and the revenue associated with acquisitions and divestitures. We calculate constant currency revenue by translating current period foreign currency revenue at prior period comparable exchange rates and we calculate the constant currency growth percentages by dividing the current period constant currency revenue by the prior year comparable period revenue.
The following tables reconcile our non-GAAP financial measures for the periods presented:
| ICU MEDICAL, INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) (In thousands) |
|||||||
| Adjusted EBITDA | |||||||
| Three months ended |
|||||||
| 2026 | 2025 | ||||||
| GAAP net income (loss) | $ | 30,132 | $ | (15,476 | ) | ||
| Non-GAAP adjustments: | |||||||
| Interest, net | 16,494 | 22,031 | |||||
| Stock compensation expense | 14,011 | 12,179 | |||||
| Depreciation and amortization expense | 50,027 | 49,445 | |||||
| Restructuring, strategic transaction and integration | 16,801 | 16,697 | |||||
| Settlements | 15 | — | |||||
| Quality system and product-related remediation | 7,407 | 9,980 | |||||
| Noncash release of loss on contract provision | (1,120 | ) | — | ||||
| Gross profit on contract manufacturing | (374 | ) | — | ||||
| (Benefit) provision for income taxes | (34,714 | ) | 4,570 | ||||
| Total non-GAAP adjustments | 68,547 | 114,902 | |||||
| Adjusted EBITDA | $ | 98,679 | $ | 99,426 | |||
| ICU MEDICAL, INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited) (In thousands, except percentages and per share data) |
|||||||||||||||||||||||||||||||||||||||
| The Company’s |
|||||||||||||||||||||||||||||||||||||||
| Total revenues | Gross profit | Selling, general and administrative | Research and development | Restructuring, strategic transaction and integration | Loss from operations | Interest expense, net |
(Loss) income before income taxes and equity in loss of unconsolidated affiliates |
Benefit (Provision) for income taxes | Net income from consolidated companies | Equity in loss of unconsolidated affiliated | Net income (loss) | Diluted earnings (loss) income per share | |||||||||||||||||||||||||||
| Reported (GAAP) | $ | 530,225 | $ | 206,226 | $ | 154,566 | $ | 21,280 | $ | 16,801 | $ | 13,579 | $ | (16,494 | ) | $ | (3,975 | ) | $ | 34,714 | $ | 30,739 | $ | (607 | ) | $ | 30,132 | $ | 1.20 | ||||||||||
| Reported percent of total revenues or (percent of income (loss) before income taxes and equity in earnings of unconsolidated affiliates) | 39 | % | 29 | % | 4 | % | 3 | % | 3 | % | (3 | )% | (1 | )% | 873.3 | % | 6 | % | |||||||||||||||||||||
| Contract manufacturing | (4,451 | ) | (374 | ) | — | — | — | (374 | ) | — | (374 | ) | 92 | (282 | ) | — | (282 | ) | (0.01 | ) | |||||||||||||||||||
| Stock compensation expense | — | 1,863 | (11,553 | ) | (595 | ) | — | 14,011 | — | 14,011 | (3,401 | ) | 10,610 | — | 10,610 | 0.42 | |||||||||||||||||||||||
| Amortization expense | — | 1,265 | (31,831 | ) | — | — | 33,096 | — | 33,096 | (8,231 | ) | 24,865 | — | 24,865 | 0.99 | ||||||||||||||||||||||||
| Restructuring, strategic transaction and integration | — | — | — | — | (16,801 | ) | 16,801 | — | 16,801 | (4,126 | ) | 12,675 | — | 12,675 | 0.50 | ||||||||||||||||||||||||
| Settlements | — | — | (15 | ) | — | — | 15 | — | 15 | (4 | ) | 11 | — | 11 | — | ||||||||||||||||||||||||
| Quality system and product-related remediation | — | 7,407 | — | — | — | 7,407 | — | 7,407 | (1,699 | ) | 5,708 | — | 5,708 | 0.23 | |||||||||||||||||||||||||
| Noncash release of loss on contract provision | — | — | 1,120 | — | — | (1,120 | ) | 332 | (788 | ) | 193 | (595 | ) | — | (595 | ) | (0.02 | ) | |||||||||||||||||||||
| Tax benefit from discrete reserve release and valuation allowance* | — | — | — | — | — | — | — | — | (33,390 | ) | (33,390 | ) | — | (33,390 | ) | (1.33 | ) | ||||||||||||||||||||||
| Tax benefit from equity in loss of unconsolidated affiliates | — | — | — | — | — | — | — | — | (149 | ) | (149 | ) | 149 | — | — | ||||||||||||||||||||||||
| Adjusted (Non-GAAP)** | $ | 525,774 | $ | 216,387 | $ | 112,287 | $ | 20,685 | $ | — | $ | 83,415 | $ | (16,162 | ) | $ | 66,193 | $ | (16,001 | ) | $ | 50,192 | $ | (458 | ) | $ | 49,734 | $ | 1.97 | ||||||||||
| Adjusted percent of total revenues or (percent of (loss) income before income taxes and equity in loss of unconsolidated affiliates for benefit (provision) for income taxes) | 41 | % | 21 | % | 4 | % | — | % | 16 | % | (3 | )% | 13 | % | 24.2 | % | 10 | % | |||||||||||||||||||||
______________________
* The Company’s non-GAAP annual effective tax rate is calculated without the tax expense related to the valuation allowance against certain
** Amounts may not foot due to rounding.
| ICU MEDICAL, INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)(continued) (In thousands, except percentages and per share data) |
||||||||||||||||||||||||||||||
| The Company’s |
||||||||||||||||||||||||||||||
| Total revenues | Gross profit | Selling, general and administrative | Research and development | Restructuring, strategic transaction and integration | Income (loss) from operations | (Loss) income before income taxes |
Provision for income taxes |
Net (loss) income |
Diluted (loss) earnings per share | |||||||||||||||||||||
| Reported (GAAP) | $ | 604,702 | $ | 210,109 | $ | 157,233 | $ | 23,291 | $ | 16,697 | $ | 12,888 | $ | (10,906 | ) | $ | (4,570 | ) | $ | (15,476 | ) | $ | (0.63 | ) | ||||||
| Reported percent of total revenues (or percent of (loss) income before income taxes for benefit (provision) for income taxes) | 35 | % | 26 | % | 4 | % | 3 | % | 2 | % | (2 | )% | (41.9 | )% | (3 | )% | ||||||||||||||
| Contract manufacturing | (5,212 | ) | — | — | — | — | — | — | — | — | ||||||||||||||||||||
| Stock compensation expense | — | 1,683 | (9,868 | ) | (628 | ) | — | 12,179 | 12,179 | (2,957 | ) | 9,222 | 0.37 | |||||||||||||||||
| Amortization expense | — | 1,039 | (31,533 | ) | — | — | 32,572 | 32,572 | (8,026 | ) | 24,546 | 0.99 | ||||||||||||||||||
| Depreciation expense reduction - assets held for sale classification | — | (3,223 | ) | — | — | — | (3,223 | ) | (3,223 | ) | 790 | (2,433 | ) | (0.10 | ) | |||||||||||||||
| Restructuring, strategic transaction and integration | — | — | — | — | (16,697 | ) | 16,697 | 16,697 | (4,091 | ) | 12,606 | 0.51 | ||||||||||||||||||
| Quality system and product-related remediation | — | 9,980 | — | — | — | 9,980 | 9,980 | (2,338 | ) | 7,642 | 0.31 | |||||||||||||||||||
| Tax expense from valuation allowance* | — | — | — | — | — | — | — | 6,402 | 6,402 | 0.26 | ||||||||||||||||||||
| Adjusted (Non-GAAP)** | $ | 599,490 | $ | 219,588 | $ | 115,832 | $ | 22,663 | $ | — | $ | 81,093 | $ | 57,299 | $ | (14,790 | ) | $ | 42,509 | $ | 1.72 | |||||||||
| Adjusted percent of total revenues (or percent of (loss) income before income taxes for provision for income taxes) | 37 | % | 19 | % | 4 | % | — | % | 14 | % | 10 | % | 25.8 | % | 7 | % | ||||||||||||||
_____________
* The Company’s non-GAAP annual effective tax rate is calculated without the tax expense related to the valuation allowance against certain
** Amounts may not foot due to rounding
| ICU MEDICAL, INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)(continued) (In thousands, except percentages) |
|||||||||
| Reconciliation of GAAP revenue growth to Non-GAAP organic revenue growth: | |||||||||
| Three months ended |
|||||||||
| 2026 |
2025 |
||||||||
| Consumables GAAP revenue | $ | 278,275 | $ | 266,226 | |||||
| Consumables GAAP revenue growth | 5 | % |
9 | % | |||||
| Foreign currency impact (3) | (6,814 | ) | |||||||
| Non-GAAP organic revenue | $ | 271,461 | $ | 266,226 | |||||
| Non-GAAP organic revenue growth | 2 | % |
10 | % | |||||
| Infusion Systems GAAP revenue | $ | 179,604 | $ | 166,300 | |||||
| Infusion Systems GAAP revenue growth | 8 | % |
6 | % | |||||
| Foreign currency impact (3) | (3,636 | ) | |||||||
| Non-GAAP organic revenue | $ | 175,968 | $ | 166,300 | |||||
| Non-GAAP organic revenue growth | 6 | % |
8 | % | |||||
| Vital Care GAAP revenue | $ | 72,346 | $ | 172,176 | |||||
| Vital Care GAAP revenue growth | (58 | ) | % |
4 | % | ||||
| MSA Revenue (1) | (4,451 | ) | (5,212 | ) | |||||
| Non-GAAP adjusted revenue | 67,895 | 166,964 | |||||||
| Non-GAAP adjusted revenue growth | (59 | ) | % |
10 | % | ||||
| Less: Revenue from divested business (2) | (89,494 | ) | |||||||
| Foreign currency impact (3) | (1,401 | ) | |||||||
| Non-GAAP organic revenue | $ | 66,494 | $ | 77,470 | |||||
| Non-GAAP organic revenue growth | (14 | ) |
% |
11 | % | ||||
| Total GAAP revenue | $ | 530,225 | $ | 604,702 | |||||
| Total GAAP revenue growth | (12 | ) | % | 7 | % | ||||
| MSA Revenue (1) | (4,451 | ) | (5,212 | ) | |||||
| Non-GAAP adjusted revenue | 525,774 | 599,490 | |||||||
| Non-GAAP adjusted revenue growth | (12 | ) | % | 8 | % | ||||
| Less: Revenue from divested business (2) | (89,494 | ) | |||||||
| Foreign currency impact (3) | (11,851 | ) | |||||||
| Non-GAAP organic revenue | $ | 513,923 | $ | 509,996 | |||||
| Non-GAAP organic revenue growth | 1 | % | 10 | % | |||||
_____________________________________________
(1) We manufacture certain products or product components in accordance with manufacturing services agreements. We do not include the contract revenue in our adjusted revenue as the commercial relationship under these types of agreements are originally negotiated contemporaneously with a business combination or other transactions and are not indicative of normal market transactions.
(2) For businesses divested, non-GAAP organic revenue growth excludes prior period revenue associated with the divested business for the same length of time they were not owned by the company in the current year. The divested business prior period revenue in this line item does not include MSA revenue, which is excluded on a separate line.
(3) We exclude the impact of foreign exchange rate changes to show a constant currency comparison of our underlying business performance.
| ICU MEDICAL, INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)(continued) (In thousands) |
|||||||
| Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | |||||||
| Three months ended |
|||||||
| 2026 | 2025 | ||||||
| Net cash provided by operating activities | $ | 38,909 | 51,327 | ||||
| Purchase of property, plant and equipment | (11,302 | ) | (14,621 | ) | |||
| Proceeds from sale of assets | 1 | 42 | |||||
| Free cash flow | $ | 27,608 | $ | 36,748 | |||
CONTACT:
(949) 366-2183
(646) 277-1254
Source: ICU Medical, Inc.