IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BAX

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.021.731.692.291.422.103.035.791.721.671.601.852.293.263.143.18
Accounts Receivable1.701.781.771.651.732.642.522.512.502.552.56----------
Inventory2.322.462.382.172.102.992.992.872.902.922.682.662.552.032.072.02
Total Current Assets6.856.936.757.048.868.599.4012.038.218.107.817.888.178.178.007.86
Property, Plant & Equipment2.912.812.802.722.834.314.374.284.495.004.804.985.114.584.654.61
Goodwill4.905.405.405.345.786.006.436.416.426.876.649.649.823.103.153.11
Intangible Assets4.224.814.955.085.455.745.916.236.476.646.937.467.691.881.911.96
Total Non-current Assets*13.0014.1314.3014.2717.8117.7218.3918.6219.6820.1920.1623.9524.5411.6411.6811.61
Total Assets19.8521.0721.0521.3026.6826.3127.7930.6627.8928.2927.9731.8332.7219.8119.6819.47
Accounts Payable1.090.951.000.960.841.251.331.251.241.291.231.281.221.001.001.02
Short-term Debt0.000.000.010.01------0.510.250.050.280.200.200.300.05--
Total Current Liabilities3.693.782.943.486.206.136.376.215.774.763.713.923.893.443.343.19
Long-term Debt--------10.4410.4411.0914.0714.3115.2816.15----------
Total Non-current Liabilities*10.1410.0810.8110.7712.5312.4713.1916.2816.4917.5918.6819.0119.717.557.807.79
Total Liabilities13.8313.8513.7514.2518.7318.6019.5522.4922.2522.3522.3922.9323.6010.9911.1510.98
Retained Earnings13.6914.8414.9714.9715.5315.5416.0016.0213.6613.9514.0217.1016.9916.9716.6616.50
Total Stockholder Equity6.047.247.327.087.877.648.178.105.575.885.548.869.078.778.498.45

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue2.702.972.842.812.630.532.703.813.593.753.713.713.653.893.773.753.713.513.233.10
Cost of Revenue1.812.401.891.821.760.401.672.382.212.352.592.602.302.422.642.292.362.111.911.87
Gross Profit0.890.580.950.990.860.131.031.431.391.401.121.111.351.461.131.451.351.411.321.23
Research & Development0.140.130.120.130.140.110.130.170.180.170.170.170.160.160.150.150.150.140.130.14
Selling, General & Admin0.730.760.710.720.700.170.751.021.030.971.000.961.010.910.950.981.050.890.680.68
Total Operating Expenses0.831.310.780.800.800.270.881.621.201.143.441.131.161.113.932.301.191.020.810.81
Operating Income0.07(0.73)0.170.190.06(0.14)0.16(0.19)0.190.27(0.05)(0.02)0.190.35(2.80)0.340.160.380.510.42
Interest Expense--------------0.100.100.120.140.130.130.130.110.090.090.080.050.04
Pretax Income(0.01)(0.76)0.120.13-0.00(0.22)0.07(0.26)0.120.18(0.17)(0.18)0.070.22(2.97)0.300.090.280.450.39
Tax Provision0.010.280.170.01(0.07)(0.10)0.010.050.080.15(0.22)0.010.030.04(0.03)0.040.020.04-0.000.09
Net Income(0.01)(1.13)(0.05)0.090.13(0.51)0.14(0.31)0.040.252.51(0.14)0.040.18(2.94)0.250.070.240.450.30
Basic EPS(0.03)(2.21)(0.09)0.180.25(0.99)0.27(0.62)0.070.494.95(0.28)0.090.36(5.83)0.500.140.480.900.59
Diluted EPS(0.03)(2.21)(0.09)0.180.25(0.99)0.27(0.62)0.070.514.93(0.28)0.090.36(5.83)0.500.140.470.890.59

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow0.210.580.240.22(0.19)0.490.250.120.160.530.370.350.480.440.290.270.210.690.680.48
Capital Expenditures0.14--0.110.140.12--0.020.120.180.190.170.160.170.200.170.170.140.240.180.16
Free Cash Flow*0.08--0.130.08(0.31)--0.23-0.00(0.01)0.340.190.200.310.240.120.100.070.460.500.32
Investing Cash Flow(0.13)(0.20)(0.11)(0.11)3.27(0.20)(0.16)(0.09)(0.17)(0.23)3.79(0.17)(0.17)(0.26)(0.18)(0.19)(0.30)(10.27)(0.21)(0.19)
Financing Cash Flow(0.01)(0.15)(0.08)(0.76)(3.23)0.14(0.15)(0.94)(0.14)(2.93)(0.06)(0.12)(0.37)(0.12)(0.30)(0.47)(0.55)9.28(0.32)(0.35)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Dividends Per Share0.010.010.170.170.170.170.290.290.290.290.290.290.290.290.290.290.280.280.280.28