tickdelta
Sign in

Tickdelta is free for now. Sign up and get Pro free

← Filings of BAX

Tables in the 10-Q of BAXTER INTERNATIONAL INC

70 tables with numbers, filed Nov 4, 2025. Each one downloads as a CSV for Excel or Google Sheets, with the filing's address in the last row. Only the layout is tidied (a "$" or ")" in a cell of its own is joined to its number); no value is changed. Open the filing on sec.gov ↗

Table 1 after “TABLE OF CONTENTS”

Download CSV
Page Number
PART I.FINANCIAL INFORMATION2
Item 1.Financial Statements (unaudited)2
Condensed Consolidated Balance Sheets2
Condensed Consolidated Statements of Income (Loss)3
Condensed Consolidated Statements of Comprehensive Income (Loss)4
Condensed Consolidated Statements of Changes in Equity5
Condensed Consolidated Statements of Cash Flows6

First 8 of 19 rows. The CSV has all of them.

Table 2 after “(in millions, except share information)”

Download CSV
September 30, 2025December 31, 2024
Current assets:
Cash and cash equivalents$1,7261,764
Accounts receivable, net of allowances of $69 in 2025 and $71 20241,7771,679
Inventories2,4602,046
Prepaid expenses and other current assets970753
Current assets of discontinued operations—2,611
Total current assets6,9338,853

First 8 of 38 rows. The CSV has all of them.

Table 3 after “(in millions, except per share data)”

Download CSV
Three months ended September 30,Nine months ended September 30,
2025202420252024
Net sales$2,835$2,699$8,270$7,883
Cost of sales1,8851,6665,4684,858
Gross margin9501,0332,8023,025
Selling, general and administrative expenses7087542,1292,206
Research and development expenses118129392379
Other operating income, net(48)(5)(140)(9)

First 8 of 32 rows. The CSV has all of them.

Table 4 after “(in millions)”

Download CSV
Three months ended September 30,Nine months ended September 30,
2025202420252024
Income (loss) from continuing operations$(51)$61$135$162
Other comprehensive income (loss) from continuing operations, net of tax:
Currency translation adjustments, net of tax expense (benefit) of ($1) and $(19) for the three months ended September 30, 2025 and 2024, respectively, and ($13) and ($3) for nine months ended September 30, 2025 and 2024, respectively.13106148(61)
Pension and other postretirement benefits, net of tax expense (benefit) of zero and ($2) for the three months ended September 30, 2025 and 2024, respectively, and ($7) and zero for nine months ended September 30, 2025 and 2024, respectively.(1)(6)5(2)
Hedging activities, net of tax expense (benefit) of zero and ($3) for the three months ended September 30, 2025 and 2024, respectively, and ($1) and zero for nine months ended September 30, 2025 and 2024, respectively.1(9)(2)2
Total other comprehensive income (loss) from continuing operations, net of tax1391151(61)

First 8 of 19 rows. The CSV has all of them.

Table 5 after “(in millions)”

Download CSV
For the three months ended September 30, 2025
Baxter International Inc. stockholders' equity
Common stock sharesCommon stockCommon stock shares in treasuryCommon stock in treasuryAdditional contributed capitalRetained earningsAccumulated other comprehensive income (loss)Total Baxter stockholders' equityNoncontrolling interestsTotal equity
Balance as of July 1, 2025683$683170$(10,915)$6,328$14,970$(3,746)$7,320$(27)$7,293
Net income (loss)—————(46)—(46)—(46)
Other comprehensive income (loss)——————1313—13
Stock issued under employee benefit plans and other———2417——41—41
Dividends declared on common stock—————(87)—(87)—(87)

First 8 of 9 rows. The CSV has all of them.

Table 6 after “(in millions)”

Download CSV
For the nine months ended September 30, 2025
Baxter International Inc. stockholders' equity
Common stock sharesCommon stockCommon stock shares in treasuryCommon stock in treasuryAdditional contributed capitalRetained earningsAccumulated other comprehensive income (loss)Total Baxter stockholders' equityNoncontrolling interestsTotal equity
Balance as of January 1, 2025683$683173$(11,059)$6,421$14,929$(4,010)$6,964$60$7,024
Net income (loss)—————171—171—171
Other comprehensive income (loss)——————162162—162
Reclassification of other comprehensive income (loss) disposed in the Kidney Care separation——————115115—115
Stock issued under employee benefit plans and other——(3)168(76)——92—92

First 8 of 11 rows. The CSV has all of them.

Table 7 after “(in millions)”

Download CSV
For the three months ended September 30, 2024
Baxter International Inc. stockholders' equity
Common stock sharesCommon stockCommon stock shares in treasuryCommon stock in treasuryAdditional contributed capitalRetained earningsAccumulated other comprehensive income (loss)Total Baxter stockholders' equityNoncontrolling interestsTotal equity
Balance as of July 1, 2024683$683173$(11,104)$6,353$15,539$(3,828)$7,643$65$7,708
Net income (loss)—————140—1404144
Other comprehensive income (loss)——————181181—181
Stock issued under employee benefit plans and other———2038——58—58
Dividends declared on common stock—————(150)—(150)—(150)

First 8 of 10 rows. The CSV has all of them.

Table 8 after “(in millions)”

Download CSV
For the nine months ended September 30, 2024
Baxter International Inc. stockholders' equity
Common stock sharesCommon stockCommon stock shares in treasuryCommon stock in treasuryAdditional contributed capitalRetained earningsAccumulated other comprehensive income (loss)Total Baxter stockholders' equityNoncontrolling interestsTotal equity
Balance as of January 1, 2024683$683176$(11,230)$6,389$16,114$(3,554)$8,402$66$8,468
Net income (loss)—————(137)—(137)9(128)
Other comprehensive income (loss)——————(93)(93)(4)(97)
Stock issued under employee benefit plans and other——(3)1462——148—148
Dividends declared on common stock—————(448)—(448)—(448)

First 8 of 10 rows. The CSV has all of them.

Table 9 after “(in millions)”

Download CSV
Nine Months Ended September 30,
20252024
Cash flows from operations
Net income (loss)$171$(128)
Less: Income (loss) from discontinued operations, net of tax36(290)
Income (loss) from continuing operations135162
Adjustments to reconcile net income (loss) to cash flows from operations:
Depreciation and amortization741752

First 8 of 46 rows. The CSV has all of them.

Table 10 after “The following table provides a reconciliation of cash, cash equivalents and restricted cash shown above to the amounts reported within the c”

Download CSV
September 30, 2025December 31, 2024September 30, 2024
Cash and cash equivalents$1,726$1,764$1,420
Restricted cash included in other non-current assets222
Cash and cash equivalents of discontinued operations—648658
Cash, cash equivalents and restricted cash$1,728$2,414$2,080

Table 11 after “The following tables summarize the major classes of line items included in income (loss) from discontinued operations, net of tax, for the t”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Net sales$—$1,155$352$3,375
Cost of sales—7312062,125
Gross margin—4241461,250
Selling, general and administrative expenses—278116874
Research and development expenses—4116140
Goodwill impairment———430

First 8 of 18 rows. The CSV has all of them.

Table 12 after “The following table summarizes the carrying amounts of the major classes of assets and liabilities classified as discontinued operations, re”

Download CSV
(in millions)December 31, 2024
Cash and cash equivalents$648
Accounts receivable, net of allowances942
Inventories821
Prepaid expenses and other current assets200
Current assets of discontinued operations2,611
Property, plant and equipment, net1,516
Goodwill265

First 8 of 22 rows. The CSV has all of them.

Table 13 after “The following table is a summary of the changes in our allowance for doubtful accounts for the three and nine months ended September 30, 202”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Balance at beginning of period$71$67$71$62
Charged to costs and expenses(3)4(3)4
Write-offs—(3)(3)(6)
Currency translation adjustments1(3)45
Balance at end of period$69$65$69$65

Table 14 after “Inventories”

Download CSV
(in millions)September 30, 2025December 31, 2024
Raw materials$573$510
Work in process311266
Finished goods1,5761,270
Inventories$2,460$2,046

Table 15 after “Property, Plant and Equipment, Net”

Download CSV
(in millions)September 30, 2025December 31, 2024
Property, plant and equipment, at cost$7,750$7,648
Accumulated depreciation(4,938)(4,778)
Property, plant and equipment, net$2,812$2,870

Table 16 after “Interest Expense, Net”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Interest expense, net of capitalized interest$68$101$221$308
Interest income(10)(14)(41)(57)
Interest expense, net$58$87$180$251

Table 17 after “Other (Income) Expense, Net”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Foreign exchange losses, net$3$7$1521
Pension and other postretirement benefit plans(11)(9)(33)(34)
Change in fair value of marketable equity securities3—2(3)
Equity method investment impairment——9—
Other, net(2)1(3)(18)
Other (income) expense, net$(7)$(1)$(10)$(34)

Table 18 after “The following is a reconciliation of goodwill by segment.”

Download CSV
(in millions)Medical Products & TherapiesHealthcare Systems & TechnologiesPharmaceuticalsTotal
Balance as of December 31, 2024$1,185$3,550$540$5,275
Currency translation722033125
Balance as of September 30, 2025$1,257$3,570$573$5,400

Table 19 after “The following is a summary of our other intangible assets.”

Download CSV
Indefinite-lived intangible assets
(in millions)Customer relationshipsDeveloped technology, including patentsTrade namesOther amortized intangible assetsTrade namesIn process Research and DevelopmentTotal
December 31, 2024
Gross other intangible assets$3,387$3,131$958$86$680$107$8,349
Accumulated amortization(878)(2,075)(107)(66)——(3,126)
Other intangible assets, net$2,5091,056851206801075,223
September 30, 2025
Gross other intangible assets$3,393$3,208$953$91$680$107$8,432

First 8 of 10 rows. The CSV has all of them.

Table 20 after “The following table is a net-of-tax summary of the changes in accumulated other comprehensive income (loss) (AOCI) by component for the nine”

Download CSV
Gains (losses)
(in millions)CTAPension and OPEB plansHedging activitiesAvailable-for-sale debt securitiesTotal
Balance as of December 31, 2024$(3,430)$(475)$(108)$3$(4,010)
Other comprehensive income (loss) before reclassifications15912(1)—170
Amounts reclassified from AOCI (a)126(18)(1)—107
Net other comprehensive income (loss)285(6)(2)—277
Balance as of September 30, 2025$(3,145)$(481)$(110)$3$(3,733)

Table 21 after “The following table is a net-of-tax summary of the changes in accumulated other comprehensive income (loss) (AOCI) by component for the nine”

Download CSV
Gains (losses)
(in millions)CTAPension and OPEB plansHedging activitiesAvailable-for-sale debt securitiesTotal
Balance as of December 31, 2023$(2,985)$(452)$(120)$3$(3,554)
Other comprehensive income (loss) before reclassifications(92)—2—(90)
Amounts reclassified from AOCI (a)—(3)——(3)
Net other comprehensive income (loss)(92)(3)2—(93)
Balance as of September 30, 2024$(3,077)$(455)$(118)$3$(3,647)

Table 22 after “The following is a summary of the amounts reclassified from AOCI to net income (loss) during the three and nine months ended September 30, 2”

Download CSV
Amounts reclassified from AOCI (a)
(in millions)Three Months Ended September 30, 2025Nine Months Ended September 30, 2025Location of impact in income statement
CTA
Reclassification of cumulative translation loss to earnings from Kidney Care separation$—$(126)Income from discontinued operations, net of tax
Less: Tax effect——Income from discontinued operations, net of tax
$—$(126)Net of tax
Pension and OPEB items
Amortization of net losses and prior service costs or credits$3$9Other (income) expense, net

First 8 of 20 rows. The CSV has all of them.

Table 23 after “The following is a summary of the amounts reclassified from AOCI to net income (loss) during the three and nine months ended September 30, 2”

Download CSV
Amounts reclassified from AOCI (a)
(in millions)Three Months Ended September 30, 2024Nine Months Ended September 30, 2024Location of impact in income statement
Pension and OPEB items
Amortization of net losses and prior service costs or credits$1$4Other (income) expense, net
Less: Tax effect—(1)Income tax expense (benefit)
13Total before tax
Gains (losses) on hedging activities
Foreign exchange contracts$4$9Cost of sales

First 8 of 14 rows. The CSV has all of them.

Table 24 after “The following table summarizes our contract assets:”

Download CSV
(in millions)September 30, 2025December 31, 2024
Contract manufacturing services$5$2
Software sales3444
Bundled equipment and consumable medical products contracts9987
Contract assets$138$133

Table 25 after “The following table summarizes contract liability activity for the nine months ended September 30, 2025 and 2024. The contract liability bal”

Download CSV
Nine Months Ended September 30,
(in millions)20252024
Balance at beginning of period$171$169
New revenue deferrals388383
Revenue recognized upon satisfaction of performance obligations(394)(389)
Currency translation and other(6)(3)
Balance at end of period$159$160

Table 26 after “The following table summarizes the classification of contract assets and contract liabilities as reported in the condensed consolidated bala”

Download CSV
(in millions)September 30, 2025December 31, 2024
Prepaid expenses and other current assets$65$51
Other non-current assets7382
Contract assets$138$133
Accrued expenses and other current liabilities$124$131
Other non-current liabilities3540
Contract liabilities$159$171

Table 27 after “The components of lease revenue for the three and nine months ended September 30, 2025 and 2024 were:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Sales-type lease revenue$—$3$8$8
Operating lease revenue86102264288
Variable lease revenue5102022
Total lease revenue$91$115$292$318

Table 28 after “During the three and nine months ended September 30, 2025 and 2024, we recorded the following charges related to business optimization progr”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Restructuring charges$37$15$95$36
Costs to implement business optimization programs13513
Total business optimization charges$38$18$100$49

Table 29 after “During the three and nine months ended September 30, 2025 and 2024, we recorded the following restructuring charges.”

Download CSV
Three months ended September 30, 2025
(in millions)COGSSG&AR&DTotal
Employee termination costs$8$8$2$18
Contract termination and other costs82—10
Asset write offs9——9
Total restructuring charges$25$10$2$37

Table 30 after “During the three and nine months ended September 30, 2025 and 2024, we recorded the following restructuring charges.”

Download CSV
Three months ended September 30, 2024
(in millions)COGSSG&ATotal
Employee termination costs$2$10$12
Contract termination and other costs—33
Total restructuring charges$2$13$15

Table 31 after “During the three and nine months ended September 30, 2025 and 2024, we recorded the following restructuring charges.”

Download CSV
Nine months ended September 30, 2025
(in millions)COGSSG&AR&DTotal
Employee termination costs$19$27$3$49
Contract termination and other costs104—14
Asset write offs1319—32
Total restructuring charges$42$50$3$95

Table 32 after “During the three and nine months ended September 30, 2025 and 2024, we recorded the following restructuring charges.”

Download CSV
Nine months ended September 30, 2024
(in millions)COGSSG&ATotal
Employee termination costs$4$25$29
Contract termination and other costs167
Total restructuring charges$5$31$36

Table 33 after “The following table summarizes activity in the liability related to our restructuring initiatives.”

Download CSV
(in millions)
Liability balance as of December 31, 2024$122
Charges70
Payments(97)
Reserve adjustments(7)
Currency translation5
Liability balance as of September 30, 2025$93

Table 34 after “The following is a summary of net periodic benefit cost relating to our pension and OPEB plans.”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Pension benefits
Service cost$3$4$9$13
Interest cost3433102123
Expected return on plan assets(44)(43)(132)(160)
Amortization of net losses and prior service costs14311
Net periodic pension cost (benefit)$(6)$(2)$(18)$(13)

First 8 of 12 rows. The CSV has all of them.

Table 35 after “The following table is a reconciliation of income (loss) from continuing operations to net income (loss) attributable to Baxter stockholders”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Income (loss) from continuing operations$(51)$61$135$162
Less: Net income attributable to noncontrolling interests included in continuing operations————
Income (loss) from continuing operations attributable to Baxter stockholders(51)61135162
Income (loss) from discontinued operations58336(290)
Less: Net income attributable to noncontrolling interests included in discontinued operations—4—9
Income (loss) from discontinued operations attributable to Baxter stockholders57936(299)

First 8 of 9 rows. The CSV has all of them.

Table 36 after “The following table is a reconciliation of basic shares and diluted shares.”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Basic shares514510513509
Effect of dilutive securities—212
Diluted shares514512514511

Table 37 after “The following tables summarize the gains and losses on our hedging instruments and the classification of those gains and losses within our c”

Download CSV
Gain (loss) recognized in OCILocation of gain (loss) in income statementGain (loss) reclassified from AOCI into income
(in millions)2025202420252024
Cash flow hedges
Interest rate contracts$—$—Interest expense, net$(1)$(1)
Foreign exchange contracts—(9)Cost of sales—4
Net investment hedges(2)(68)Other (income) expense, net——
Total$(2)$(77)$(1)$3

Table 38 after “The following tables summarize the gains and losses on our hedging instruments and the classification of those gains and losses within our c”

Download CSV
Location of gain (loss) in income statementGain (loss) recognized in income
(in millions)20252024
Undesignated derivative instruments
Foreign exchange contractsOther (income) expense, net$1$6
Total$1$6

Table 39 after “The following tables summarize the gains and losses on our hedging instruments and the classification of those gains and losses within our c”

Download CSV
Gain (loss) recognized in OCILocation of gain (loss) in income statementGain (loss) reclassified from AOCI into income
(in millions)2025202420252024
Cash flow hedges
Interest rate contracts$—$—Interest expense, net$(4)$(4)
Foreign exchange contracts25Cost of sales69
Fair value hedges
Foreign exchange contracts—(3)Other (income) expense, net—(5)
Net investment hedges(129)(19)Other (income) expense, net——

First 8 of 9 rows. The CSV has all of them.

Table 40 after “26”

Download CSV
Location of gain (loss) in income statementGain (loss) recognized in income
(in millions)20252024
Fair value hedges
Foreign exchange contractsOther (income) expense, net$—$(24)
Undesignated derivative instruments
Foreign exchange contractsOther (income) expense, net32—
Total$32$(24)

Table 41 after “The following table summarizes the classification and fair values of derivative instruments reported in the condensed consolidated balance s”

Download CSV
Derivatives in asset positionsDerivatives in liability positions
(in millions)Balance sheet locationFair valueBalance sheet locationFair value
Derivative instruments designated as hedges
Foreign exchange contractsPrepaid expenses and other current assets$—Accrued expenses and other current liabilities$—
Net investment hedgesLong-term debt and finance lease obligations, less current portion$836
Undesignated derivative instruments
Foreign exchange contractsPrepaid expenses and other current assets2Accrued expenses and other current liabilities3
Total derivative instruments$2$839

Table 42 after “The following table summarizes the classification and fair values of derivative instruments reported in the condensed consolidated balance s”

Download CSV
Derivatives in asset positionsDerivatives in liability positions
(in millions)Balance sheet locationFair valueBalance sheet locationFair value
Derivative instruments designated as hedges
Foreign exchange contractsPrepaid expenses and other current assets$6Accrued expenses and other current liabilities$—
Net investment hedgesCurrent maturities of long-term debt and finance lease obligations618
Net investment hedgesLong-term debt and finance lease obligations, less current portion727
Undesignated derivative instruments
Foreign exchange contractsPrepaid expenses and other current assets1Accrued expenses and other current liabilities2

First 8 of 9 rows. The CSV has all of them.

Table 43 after “The following table provides information on our derivative positions as if they were presented on a net basis, allowing for the right of off”

Download CSV
September 30, 2025December 31, 2024
(in millions)AssetLiabilityAssetLiability
Gross amounts recognized in the condensed consolidated balance sheets$2$3$7$2
Gross amount subject to offset in master netting arrangements not offset in the condensed consolidated balance sheet——(1)(1)
Total$2$3$6$1

Table 44 after “The following table presents the amounts recorded on the condensed consolidated balance sheet related to fair value hedges:”

Download CSV
Carrying amount of hedged itemCumulative amount of fair value hedging adjustment included in the carrying amount of the hedged item (a)
(in millions)Balance as of September 30, 2025Balance as of December 31, 2024Balance as of September 30, 2025Balance as of December 31, 2024
Long-term debt$99$99$2$2

Table 45 after “The following tables summarize our assets and liabilities that are measured at fair value on a recurring basis.”

Download CSV
Basis of fair value measurement
(in millions)Balance as of September 30, 2025Quoted prices in active markets for identical assets (Level 1)Significant other observable inputs (Level 2)Significant unobservable inputs (Level 3)
Assets
Foreign exchange contracts$2$—$2$—
Available-for-sale debt securities1——1
Marketable equity securities1212——
Total$15$12$2$1
Liabilities

First 8 of 12 rows. The CSV has all of them.

Table 46 after “28”

Download CSV
Basis of fair value measurement
(in millions)Balance as of December 31, 2024Quoted prices in active markets for identical assets (Level 1)Significant other observable inputs (Level 2)Significant unobservable inputs (Level 3)
Assets
Foreign exchange contracts$7$—$7$—
Available-for-sale debt securities1——1
Marketable equity securities1313——
Total$21$13$7$1
Liabilities

First 8 of 11 rows. The CSV has all of them.

Table 47 after “acquisitions and available-for-sale debt securities.”

Download CSV
Three Months Ended September 30,
20252024
(in millions)Indemnifications related to Kidney Care separationContingent payments related to acquisitionsAvailable-for-sale debt securitiesContingent payments related to acquisitionsAvailable-for-sale debt securities
Fair value at beginning of period$56$12$1$14$1
Additions1————
Change in fair value recognized in earnings—2———
Payments———(2)—
Fair value at end of period$57$14$1$12$1

Table 48 after “acquisitions and available-for-sale debt securities.”

Download CSV
Nine Months Ended September 30,
20252024
(in millions)Indemnifications related to Kidney Care separationContingent payments related to acquisitionsAvailable-for-sale debt securitiesContingent payments related to acquisitionsAvailable-for-sale debt securities
Fair value at beginning of period$—$12$1$14$1
Additions57————
Change in fair value recognized in earnings2———
Payments———(2)—
Fair value at end of period$57$14$1$12$1

Table 49 after “For these financial instruments, the following table provides the values recognized in the condensed consolidated balance sheets and the est”

Download CSV
Book valuesFair values(a)
(in millions)2025202420252024
Liabilities
Short-term debt$4$2,126$4$2,126
Current maturities of long-term debt and finance lease obligations751626741619
Long-term debt and finance lease obligations8,74710,3747,9189,295

Table 50 after “The following tables present our U.S. and international disaggregated net sales.”

Download CSV
Three Months Ended September 30,
20252024
(in millions)U.S.InternationalTotalU.S.InternationalTotal
Infusion Therapies & Technologies$555$468$1,023$613$457$1,070
Advanced Surgery168138306149123272
Medical Products & Therapies7236061,3297625801,342
Care & Connectivity Solutions348125473335121456
Front Line Care2297130022274296

First 8 of 14 rows. The CSV has all of them.

Table 51 after “The following tables present our U.S. and international disaggregated net sales.”

Download CSV
Nine Months Ended September 30,
20252024
(in millions)U.S.InternationalTotalU.S.InternationalTotal
Infusion Therapies & Technologies$1,693$1,348$3,041$1,718$1,363$3,081
Advanced Surgery471399870446366812
Medical Products & Therapies2,1641,7473,9112,1641,7293,893
Care & Connectivity Solutions1,0053691,3749453651,310
Front Line Care652218870635222857

First 8 of 14 rows. The CSV has all of them.

Table 52 after “Our net sales are attributed to the following geographic regions based on the location of the customer.”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
United States$1,544$1,500$4,570$4,340
Emerging markets13553479961,001
Rest of world29368522,7042,542
Total Baxter$2,835$2,699$8,270$7,883

Table 53 after “presents our segment information of net sales, significant expense and operating income during the periods presented.”

Download CSV
Three Months Ended September 30, 2025Three Months Ended September 30, 2024
(in millions)Medical Products & TherapiesHealthcare Systems & TechnologiesPharmaceuticalsMedical Products & TherapiesHealthcare Systems & TechnologiesPharmaceuticals
Net sales$1,329$773$632$1,342$752$588
Cost of sales752410450734368408
Selling, general and administrative expenses28621910729120395
Research and development expenses414826534523
Other segment items(23)(8)(7)(4)—4
Segment operating income$273$104$56$268$136$58

Table 54 after “presents our segment information of net sales, significant expense and operating income during the periods presented.”

Download CSV
Nine Months Ended September 30, 2025Nine Months Ended September 30, 2024
(in millions)Medical Products & TherapiesHealthcare Systems & TechnologiesPharmaceuticalsMedical Products & TherapiesHealthcare Systems & TechnologiesPharmaceuticals
Net sales$3,911$2,244$1,825$3,893$2,167$1,768
Cost of sales2,2011,1541,2742,1361,0941,197
Selling, general and administrative expenses867658316868612289
Research and development expenses1631427716013867
Other segment items(76)(25)(25)(4)—4
Segment operating income$756$315$183$733$323$211

Table 55 after “The following table presents our reportable segment operating income and reconciliations of reportable segment operating income to income (l”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Medical Products & Therapies$273$268$756$733
Healthcare Systems & Technologies104136315323
Pharmaceuticals5658183211
Total reportable segment operating income4334621,2541,267
Other522015
Unallocated corporate costs(15)(73)(36)(227)

First 8 of 20 rows. The CSV has all of them.

Table 56 after “Additional financial information for our segments is as follows:”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Depreciation Expense1
Medical Products & Therapies$50$50$157$152
Healthcare Systems & Technologies26298383
Pharmaceuticals14164846
Total depreciation expense$90$95$288$281

Table 57 after “CONSOLIDATED NET SALES”

Download CSV
Three Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
United States$1,544$1,5003%(1)%
Emerging markets23553472%6%
Rest of world393685210%5%
Total net sales$2,835$2,6995%2%

Table 58 after “CONSOLIDATED NET SALES”

Download CSV
Nine Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
United States$4,570$4,3405%2%
Emerging markets29961,001(0)%4%
Rest of world32,7042,5426%3%
Total net sales$8,270$7,8835%2%

Table 59 after “Our Medical Products & Therapies segment includes sales of our sterile IV solutions, infusion systems, administration sets, parenteral nutri”

Download CSV
Three Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
Infusion Therapies & Technologies$1,023$1,070(4)%(4)%
Advanced Surgery30627213%11%
Total Medical Product & Therapies net sales$1,329$1,342(1)%(1)%

Table 60 after “Our Medical Products & Therapies segment includes sales of our sterile IV solutions, infusion systems, administration sets, parenteral nutri”

Download CSV
Nine Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth1
Infusion Therapies & Technologies$3,041$3,081(1)%0%
Advanced Surgery8708127%7%
Total Medical Product & Therapies net sales$3,911$3,8930%2%

Table 61 after “positioning devices, and other accessories.”

Download CSV
Three Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
Care & Connectivity Solutions$473$4564%3%
Front Line Care3002961%1%
Total Healthcare Systems & Technologies net sales$773$7523%2%

Table 62 after “positioning devices, and other accessories.”

Download CSV
Nine Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
Care & Connectivity Solutions$1,374$1,3105%4%
Front Line Care8708572%2%
Total Healthcare Systems & Technologies net sales$2,244$2,1674%3%

Table 63 after “Our Pharmaceuticals segment includes sales of specialty injectable pharmaceuticals, inhaled anesthesia and drug compounding.”

Download CSV
Three Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
Injectables & Anesthesia$333$3214%3%
Drug Compounding29926712%11%
Total Pharmaceuticals net sales$632$5887%7%

Table 64 after “Our Pharmaceuticals segment includes sales of specialty injectable pharmaceuticals, inhaled anesthesia and drug compounding.”

Download CSV
Nine Months Ended September 30,Percent change
(in millions)20252024At actual ratesAt operational sales growth 1
Injectables & Anesthesia$1,000$9901%1%
Drug Compounding8257786%6%
Total Pharmaceuticals net sales$1,825$1,7683%3%

Table 65 after “The following table provides a summary of our special items from continuing operations and the related impact by line item on our results fo”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Gross Margin
Intangible asset amortization expense$(96)$(108)$(301)$(316)
Business optimization items1(25)(2)(44)(8)
Acquisition and integration items2———(1)
European medical devices regulation3(5)(9)(15)(25)
Separation-related costs4(1)—(2)—

First 8 of 37 rows. The CSV has all of them.

Table 66 after “Gross Margin and Expense Ratios”

Download CSV
Three Months Ended September 30,
2025% of net sales2024% of net sales$ change% change
Gross margin$95033.5%$1,03338.3%$(83)(8.0)%
SG&A$70825.0%$75427.9%$(46)(6.1)%
R&D$1184.2%$1294.8%$(11)(8.5)%

Table 67 after “Gross Margin and Expense Ratios”

Download CSV
Nine Months Ended September 30,
2025% of net sales2024% of net sales$ change% change
Gross margin$2,80233.9%$3,02538.4%$(223)(7.4)%
SG&A$2,12925.7%$2,20628.0%$(77)(3.5)%
R&D$3924.7%$3794.8%$133.4%

Table 68 after “The following is a summary of our operating income for our reportable segments.”

Download CSV
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2025202420252024
Medical Products & Therapies$273$268$756$733
% of Segment Net Sales20.5%20.0%19.3%18.8%
Healthcare Systems & Technologies104136315323
% of Segment Net Sales13.5%18.1%14.0%14.9%
Pharmaceuticals5658183211
% of Segment Net Sales8.9%9.9%10.0%11.9%

First 8 of 23 rows. The CSV has all of them.

Table 69 after “The following table is a summary of the statement of cash flows for the nine-month periods ended September 30, 2025 and 2024.”

Download CSV
Nine Months Ended September 30,
(in millions)20252024
Cash flows from (used in) operations - continuing operations$355$376
Cash flows from (used in) investing activities - continuing operations(350)$(281)
Cash flows from (used in) financing activities(4,069)$(1,222)

Table 70 after “Exhibit Index:”

Download CSV
Exhibit NumberDescription
C10.1*Change-in-Control Agreement, dated as of August 19, 2025, between the Company and Andrew Hider.
C10.2Offer Letter, effective as of July 7, 2025, by and between the Company (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on July 7, 2025).
C10.3Amended and Restated Letter Agreement, dated August 2, 2025, by and between Brent Shafer and the Company (incorporated by reference to Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025).
31.1*Certification of Chief Executive Officer Pursuant to Rules 13a-14 (a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.
31.2*Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.
32.1**Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

First 8 of 15 rows. The CSV has all of them.