Free Trial

Integra LifeSciences (IART) Financials

Integra LifeSciences logo
$12.56 +0.25 (+2.03%)
Closing price 08/4/2025 04:00 PM Eastern
Extended Trading
$12.56 0.00 (0.00%)
As of 08/4/2025 06:37 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Integra LifeSciences

Annual Income Statements for Integra LifeSciences

This table shows Integra LifeSciences' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
34 -3.52 75 65 61 50 134 169 181 68 -6.94
Consolidated Net Income / (Loss)
34 -3.52 75 65 61 50 134 169 181 68 -6.94
Net Income / (Loss) Continuing Operations
36 6.85 75 65 61 50 134 169 181 68 -6.94
Total Pre-Tax Income
46 61 90 11 57 60 94 215 214 81 -18
Total Operating Income
68 80 115 45 111 94 151 197 239 112 28
Total Gross Profit
494 556 643 753 901 953 851 945 970 885 882
Total Revenue
797 883 992 1,188 1,472 1,518 1,372 1,542 1,558 1,542 1,611
Operating Revenue
797 883 992 1,188 1,472 1,518 1,372 1,542 1,558 1,542 1,611
Total Cost of Revenue
303 327 349 436 571 565 521 598 587 657 728
Operating Cost of Revenue
303 327 349 436 571 565 521 598 587 657 728
Total Operating Expenses
426 477 528 708 790 859 700 747 731 773 854
Selling, General & Admin Expense
376 416 456 624 691 688 595 637 616 657 717
Research & Development Expense
44 51 58 63 78 144 77 93 101 104 115
Amortization Expense
6.81 9.95 14 20 21 27 28 17 14 12 21
Total Other Income / (Expense), net
-22 -19 -25 -33 -54 -34 -58 17 -25 -30 -47
Interest Expense
22 24 26 35 65 54 72 50 50 51 71
Interest & Investment Income
0.17 0.03 0.02 0.26 2.80 11 9.30 6.74 12 17 20
Other Income / (Expense), net
-0.49 4.59 0.85 1.35 8.29 9.52 4.43 61 13 3.72 3.94
Income Tax Expense
9.27 54 16 -53 -3.40 9.90 -40 46 33 13 -11
Basic Earnings per Share
$0.52 ($0.05) $1.00 $0.84 $0.73 $0.59 $1.58 $2.00 $2.18 $0.85 ($0.09)
Weighted Average Basic Shares Outstanding
64.86M 68.99M 74.39M 76.90M 82.86M 85.64M 84.65M 84.70M 83.00M 80.09M 77.01M
Diluted Earnings per Share
$0.52 ($0.05) $0.94 $0.82 $0.72 $0.58 $1.57 $1.98 $2.16 $0.84 ($0.09)
Weighted Average Diluted Shares Outstanding
65.92M 71.35M 79.19M 79.12M 84.00M 86.49M 85.23M 85.49M 83.52M 80.34M 77.01M
Weighted Average Basic & Diluted Shares Outstanding
32.40M 70.40M 74.60M 77.10M 83.30M 84.44M 84.37M 83.24M 81.64M 78.22M 77.22M

Quarterly Income Statements for Integra LifeSciences

This table shows Integra LifeSciences' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
53 24 4.18 19 20 -3.28 -12 -11 19 -25 -484
Consolidated Net Income / (Loss)
53 24 4.18 19 20 -3.28 -12 -11 19 -25 -484
Net Income / (Loss) Continuing Operations
53 24 4.18 19 20 -3.28 -12 -11 19 -25 -484
Total Pre-Tax Income
64 30 3.82 19 29 -5.23 -15 -20 23 -30 -531
Total Operating Income
68 36 13 27 36 3.96 -3.03 -8.15 36 -15 -513
Total Gross Profit
250 233 207 218 226 207 226 200 249 194 209
Total Revenue
398 381 381 382 397 369 418 381 443 383 416
Operating Revenue
398 381 381 382 397 369 418 381 443 383 416
Total Cost of Revenue
148 148 174 164 171 162 192 181 194 188 206
Operating Cost of Revenue
148 148 174 164 171 162 192 181 194 188 206
Total Operating Expenses
182 196 195 192 190 203 229 208 213 210 722
Selling, General & Admin Expense
152 167 165 162 163 166 195 177 179 181 180
Research & Development Expense
27 27 27 27 24 27 30 27 31 25 27
Amortization Expense
3.54 3.11 3.03 3.21 3.03 10 3.71 3.76 3.72 3.70 3.75
Impairment Charge
- - - - - - 0.00 - - - 511
Total Other Income / (Expense), net
-3.63 -6.60 -8.68 -7.98 -7.19 -9.19 -12 -12 -13 -15 -18
Interest Expense
13 12 12 13 14 14 19 19 19 19 21
Interest & Investment Income
5.31 4.11 3.94 4.61 4.55 5.04 5.06 5.05 4.89 4.42 4.71
Other Income / (Expense), net
3.95 1.39 -0.16 0.47 2.01 -0.61 1.44 2.11 1.01 -0.14 -1.95
Income Tax Expense
11 5.55 -0.36 -0.89 9.02 -1.95 -2.78 -9.67 3.11 -4.74 -47
Basic Earnings per Share
$0.65 $0.30 $0.05 $0.24 $0.26 ($0.04) ($0.16) ($0.14) $0.25 ($0.33) ($6.31)
Weighted Average Basic Shares Outstanding
83.00M 81.87M 80.97M 79.69M 80.09M 77.74M 77.41M 76.45M 77.01M 76.46M 76.70M
Diluted Earnings per Share
$0.63 $0.29 $0.05 $0.24 $0.26 ($0.04) ($0.16) ($0.14) $0.25 ($0.33) ($6.31)
Weighted Average Diluted Shares Outstanding
83.52M 82.32M 81.15M 79.81M 80.34M 77.74M 77.41M 76.45M 77.01M 76.46M 76.70M
Weighted Average Basic & Diluted Shares Outstanding
81.64M 81.90M 81.40M 78.18M 78.22M 78.80M 77.58M 77.16M 77.22M 77.71M 77.91M

Annual Cash Flow Statements for Integra LifeSciences

This table details how cash moves in and out of Integra LifeSciences' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-49 -24 54 73 -31 60 271 43 -57 -180 -30
Net Cash From Operating Activities
84 105 116 115 200 231 204 312 264 140 129
Net Cash From Continuing Operating Activities
63 117 116 115 200 231 204 312 264 140 129
Net Income / (Loss) Continuing Operations
36 6.85 75 65 61 50 134 169 181 68 -6.94
Consolidated Net Income / (Loss)
34 -3.52 75 65 61 50 134 169 181 68 -6.94
Depreciation Expense
46 59 73 89 111 109 116 120 118 124 141
Amortization Expense
2.57 2.26 2.53 2.72 6.27 5.39 12 - 6.85 6.16 5.59
Non-Cash Adjustments To Reconcile Net Income
23 60 -16 31 27 99 46 10 23 23 47
Changes in Operating Assets and Liabilities, net
-45 -11 -18 -73 -5.22 -32 -105 13 -64 -81 -58
Net Cash From Investing Activities
-363 -372 -43 -1,221 -50 -163 -68 -161 -59 -94 -391
Net Cash From Continuing Investing Activities
-360 -365 -43 -1,221 -50 -163 -68 -161 -59 -94 -391
Purchase of Property, Plant & Equipment
-38 -33 -47 -44 -78 -70 -39 -48 -42 -67 -104
Acquisitions
-321 -329 - -1,242 0.00 -96 -25 -304 -56 0.00 -288
Purchase of Investments
- - - - 0.00 1.58 -7.84 0.00 4.91 -27 -53
Sale of Property, Plant & Equipment
0.00 1.44 0.32 0.29 0.42 0.04 3.66 0.00 11 0.00 0.00
Divestitures
- 0.00 0.00 46 27 0.00 0.00 190 24 0.00 0.00
Sale and/or Maturity of Investments
- 0.00 0.00 17 0.91 0.75 - 0.08 0.00 0.00 55
Net Cash From Financing Activities
239 248 -15 1,169 -181 -8.77 122 -98 -252 -230 238
Net Cash From Continuing Financing Activities
239 295 -15 1,169 -181 -8.77 122 -98 -252 -230 238
Repayment of Debt
-199 -470 -701 -136 -665 -246 -465 -126 -149 -118 -187
Repurchase of Common Equity
- - - - 0.00 0.00 -100 0.00 -125 -275 -52
Issuance of Debt
425 545 680 1,307 171 237 747 26 41 165 487
Other Financing Activities, net
12 0.72 5.63 -2.01 -37 0.43 -104 2.02 -19 -1.55 -9.04
Other Net Changes in Cash
- - - 11 - 0.07 - - -11 3.89 -6.46

Quarterly Cash Flow Statements for Integra LifeSciences

This table details how cash moves in and out of Integra LifeSciences' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-55 -149 1.83 -35 2.67 316 -377 -0.08 31 -7.27 -21
Net Cash From Operating Activities
85 26 28 27 59 16 40 22 51 -11 8.92
Net Cash From Continuing Operating Activities
85 26 28 27 59 16 40 22 51 -11 8.92
Net Income / (Loss) Continuing Operations
53 24 4.18 19 20 -3.28 -12 -11 19 -25 -484
Consolidated Net Income / (Loss)
53 24 4.18 19 20 -3.28 -12 -11 19 -25 -484
Depreciation Expense
29 31 31 31 31 31 37 36 38 37 38
Amortization Expense
1.70 1.89 1.42 1.42 1.43 1.40 1.46 1.34 1.40 1.39 1.89
Non-Cash Adjustments To Reconcile Net Income
-2.22 4.86 5.68 5.93 6.64 13 14 3.66 17 2.11 516
Changes in Operating Assets and Liabilities, net
3.41 -36 -14 -31 -0.15 -26 0.44 -7.77 -24 -27 -63
Net Cash From Investing Activities
-55 -14 -16 -7.70 -57 -54 -322 -10 -4.25 -36 -22
Net Cash From Continuing Investing Activities
-55 -14 -16 -7.70 -57 -54 -322 -10 -4.25 -36 -22
Purchase of Property, Plant & Equipment
-14 -14 -16 -13 -25 -15 -30 -30 -30 -29 -20
Purchase of Investments
- 0.00 - 5.38 -33 -39 -10 - -4.13 -7.00 -1.50
Net Cash From Financing Activities
-98 -163 -11 -50 -6.89 359 -94 -20 -7.15 35 -21
Net Cash From Continuing Financing Activities
-98 -163 -11 -50 -6.89 359 -94 -20 -7.15 35 -21
Repayment of Debt
-108 -20 -17 -57 -25 -15 -91 -42 -40 -15 -20
Issuance of Debt
6.50 10 5.00 132 18 371 59 22 35 54 13
Other Financing Activities, net
3.60 -2.91 1.01 0.44 -0.09 3.28 -12 -0.17 -0.14 -3.78 -14
Other Net Changes in Cash
12 0.94 -0.21 -4.87 8.04 -4.96 -1.13 7.75 -8.12 4.53 13

Annual Balance Sheets for Integra LifeSciences

This table presents Integra LifeSciences' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
1,587 1,774 1,808 3,211 3,108 3,303 3,615 3,782 3,890 3,782 4,037
Total Current Assets
529 438 495 822 775 858 1,237 1,154 1,161 1,058 1,082
Cash & Equivalents
72 48 102 175 139 199 470 513 457 276 246
Short-Term Investments
- - - - - - - - 0.00 33 27
Accounts Receivable
110 132 148 252 266 275 226 232 263 259 272
Inventories, net
189 211 217 296 280 316 310 317 325 390 429
Prepaid Expenses
28 43 28 99 90 68 69 91 86 67 77
Other Current Assets
- - - - - - - - 31 33 30
Plant, Property, & Equipment, net
194 205 222 269 300 337 288 312 311 340 406
Total Noncurrent Assets
864 1,131 1,090 2,120 2,033 2,108 2,090 2,317 2,417 2,384 2,550
Goodwill
363 512 511 938 926 954 932 1,013 1,039 1,055 1,097
Intangible Assets
413 604 561 1,160 1,079 1,032 989 1,146 1,127 1,068 1,208
Noncurrent Deferred & Refundable Income Taxes
4.47 6.93 6.94 6.25 6.81 13 74 57 46 46 35
Other Noncurrent Operating Assets
10 7.49 12 16 20 109 95 101 205 214 211
Total Liabilities & Shareholders' Equity
1,587 1,774 1,808 3,211 3,108 3,303 3,615 3,782 3,890 3,782 4,037
Total Liabilities
883 1,023 968 2,249 1,732 1,887 2,100 2,098 2,085 2,194 2,492
Total Current Liabilities
126 139 124 349 263 331 401 340 321 307 922
Short-Term Debt
3.75 14 0.00 83 23 45 146 45 38 15 607
Accounts Payable
29 35 29 94 76 113 55 62 102 92 83
Accrued Expenses
40 39 35 88 85 77 94 120 80 101 122
Current Deferred Revenue
5.18 5.67 6.81 11 3.76 4.77 5.28 - - - 10
Current Employee Benefit Liabilities
35 45 53 73 76 79 76 93 79 75 86
Other Current Liabilities
- - - - - 12 13 20 22 24 15
Total Noncurrent Liabilities
757 884 845 1,900 1,470 1,555 1,699 1,758 1,764 1,887 1,570
Long-Term Debt
626 700 665 1,781 1,332 1,303 1,408 1,501 1,405 1,485 1,196
Noncurrent Deferred & Payable Income Tax Liabilities
100 155 149 65 58 37 16 46 63 35 61
Other Noncurrent Operating Liabilities
28 29 31 54 80 216 275 120 139 200 313
Total Equity & Noncontrolling Interests
704 751 840 962 1,376 1,417 1,515 1,685 1,804 1,588 1,545
Total Preferred & Common Equity
704 751 840 962 1,376 1,417 1,515 1,685 1,804 1,588 1,545
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
704 751 840 962 1,376 1,417 1,515 1,685 1,804 1,588 1,545
Common Stock
780 1,021 799 823 1,193 1,215 1,292 1,266 1,278 1,303 1,324
Retained Earnings
315 146 220 285 348 399 532 699 879 947 940
Treasury Stock
-367 -367 -123 -122 -121 -120 -235 -234 -363 -647 -691
Accumulated Other Comprehensive Income / (Loss)
-23 -48 -57 -24 -45 -76 -74 -45 10 -15 -28

Quarterly Balance Sheets for Integra LifeSciences

This table presents Integra LifeSciences' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2022 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 6/30/2022 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
3,753 3,807 3,742 3,778 3,739 4,078 4,074 4,066 4,053 3,668
Total Current Assets
1,137 1,196 1,029 1,051 1,027 1,416 1,112 1,100 1,107 1,143
Cash & Equivalents
447 512 307 309 274 592 215 215 239 218
Short-Term Investments
- - - - - 71 82 62 34 36
Accounts Receivable
237 248 254 259 256 241 271 248 252 285
Inventories, net
320 311 351 354 366 403 422 437 445 465
Prepaid Expenses
102 123 117 129 131 73 94 86 104 103
Other Current Assets
31 1.83 - - - 35 29 50 32 36
Plant, Property, & Equipment, net
302 301 315 318 319 345 374 391 423 435
Total Noncurrent Assets
2,313 2,310 2,398 2,409 2,393 2,317 2,589 2,575 2,523 2,090
Goodwill
990 978 1,042 1,043 1,036 1,040 1,105 1,117 1,105 616
Intangible Assets
1,082 1,054 1,109 1,094 1,067 1,023 1,220 1,210 1,188 1,188
Noncurrent Deferred & Refundable Income Taxes
47 52 45 56 56 34 46 49 38 103
Other Noncurrent Operating Assets
193 226 203 216 235 220 218 200 192 183
Total Liabilities & Shareholders' Equity
3,753 3,807 3,742 3,778 3,739 4,078 4,074 4,066 4,053 3,668
Total Liabilities
2,092 2,083 2,067 2,094 2,160 2,480 2,540 2,544 2,529 2,629
Total Current Liabilities
296 304 282 377 356 302 328 913 918 930
Short-Term Debt
51 56 0.00 96 85 19 24 602 613 613
Accounts Payable
69 81 113 100 94 94 107 78 91 93
Accrued Expenses
85 79 93 95 90 112 102 132 137 131
Current Employee Benefit Liabilities
70 69 54 65 64 53 70 76 52 67
Other Current Liabilities
13 13 23 23 23 24 25 15 25 25
Total Noncurrent Liabilities
1,796 1,778 1,785 1,717 1,804 2,178 2,212 1,632 1,610 1,699
Long-Term Debt
1,498 1,487 1,440 1,333 1,420 1,837 1,801 1,205 1,231 1,227
Capital Lease Obligations
- - 157 160 168 170 170 - 161 159
Noncurrent Deferred & Payable Income Tax Liabilities
61 70 62 71 74 31 87 69 58 60
Other Noncurrent Operating Liabilities
237 221 127 153 142 140 155 358 160 253
Total Equity & Noncontrolling Interests
1,661 1,724 1,675 1,683 1,579 1,598 1,534 1,522 1,524 1,039
Total Preferred & Common Equity
1,661 1,724 1,675 1,683 1,579 1,598 1,534 1,522 1,524 1,039
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,661 1,724 1,675 1,683 1,579 1,598 1,534 1,522 1,524 1,039
Common Stock
1,261 1,269 1,246 1,285 1,263 1,311 1,302 1,318 1,324 1,329
Retained Earnings
776 826 903 908 927 944 931 920 915 431
Treasury Stock
-363 -363 -482 -514 -613 -646 -681 -692 -690 -690
Accumulated Other Comprehensive Income / (Loss)
-13 -7.44 7.07 4.83 1.75 -11 -19 -25 -24 -31

Annual Metrics And Ratios for Integra LifeSciences

This table displays calculated financial ratios and metrics derived from Integra LifeSciences' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.33% 10.80% 12.39% 19.77% 23.92% 3.06% -9.60% 12.43% 0.99% -1.03% 4.47%
EBITDA Growth
73.97% 24.86% 31.71% -27.99% 71.45% -7.68% 30.15% 33.20% -0.39% -34.99% -26.98%
EBIT Growth
100.62% 24.95% 38.03% -60.28% 158.48% -13.42% 50.85% 65.81% -2.62% -54.19% -71.92%
NOPAT Growth
30.32% -83.37% 958.51% 167.83% -53.86% -33.39% 176.73% -28.32% 29.83% -53.79% -78.66%
Net Income Growth
261.41% -110.35% 2,218.90% -13.17% -6.09% -17.43% 166.71% 26.28% 6.79% -62.48% -110.25%
EPS Growth
261.41% -110.35% 2,218.90% -12.77% -12.20% -19.44% 170.69% 26.11% 9.09% -61.11% -110.71%
Operating Cash Flow Growth
56.88% 25.48% 11.02% -1.60% 74.33% 15.90% -11.93% 53.28% -15.35% -47.08% -7.55%
Free Cash Flow Firm Growth
-356.94% -162.76% 135.50% -1,035.49% 117.88% -41.70% 222.20% -161.03% 129.98% 58.00% -386.75%
Invested Capital Growth
17.91% 27.88% -0.79% 89.03% -2.27% -0.98% -4.56% 14.66% 5.01% -0.11% 10.07%
Revenue Q/Q Growth
9.84% 11.13% 1.48% 10.50% 1.01% 0.78% -0.47% 1.11% -0.48% -0.06% 2.91%
EBITDA Q/Q Growth
-12.71% 1.85% 9.58% -13.10% 11.57% 0.63% 5.78% 1.63% 4.12% -11.72% 2.96%
EBIT Q/Q Growth
-33.50% -3.82% 16.43% -39.20% 24.82% 1.14% 12.21% 3.35% 3.85% -22.64% -4.23%
NOPAT Q/Q Growth
-37.89% -43.89% 17.19% 244.04% -50.58% -17.25% 130.64% -24.43% 2.43% -24.94% -1.46%
Net Income Q/Q Growth
11.09% -163.99% 21.64% 33.12% -24.02% -16.36% 137.12% -21.88% 4.37% -32.83% -6.11%
EPS Q/Q Growth
11.09% -163.99% 21.64% 32.26% -23.40% -17.14% 134.33% -21.74% 4.85% -30.58% -12.50%
Operating Cash Flow Q/Q Growth
18.70% 0.75% -14.10% 4.58% 18.48% 25.14% -4.19% -3.40% 6.46% -15.96% -5.83%
Free Cash Flow Firm Q/Q Growth
26.97% -52.85% 82.82% -695.62% 123.51% 21.95% 5.26% -73.87% -58.35% 197.97% -433.12%
Invested Capital Q/Q Growth
-5.41% 2.41% -0.07% 65.44% -0.20% -1.54% 2.77% 3.78% 6.99% -1.12% 6.27%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.98% 63.01% 64.81% 63.35% 61.19% 62.79% 62.03% 61.24% 62.29% 57.39% 54.77%
EBITDA Margin
14.61% 16.46% 19.29% 11.60% 16.05% 14.37% 20.70% 24.52% 24.18% 15.89% 11.10%
Operating Margin
8.52% 9.02% 11.63% 3.77% 7.54% 6.18% 11.03% 12.79% 15.34% 7.23% 1.76%
EBIT Margin
8.46% 9.54% 11.71% 3.88% 8.10% 6.81% 11.36% 16.75% 16.15% 7.48% 2.01%
Profit (Net Income) Margin
4.27% -0.40% 7.52% 5.45% 4.13% 3.31% 9.76% 10.96% 11.59% 4.39% -0.43%
Tax Burden Percent
74.63% -5.80% 82.48% 568.67% 105.92% 83.52% 143.17% 78.76% 84.41% 83.56% 38.08%
Interest Burden Percent
67.64% 72.08% 77.81% 24.67% 48.12% 58.19% 60.02% 83.10% 85.02% 70.35% -56.37%
Effective Tax Rate
20.35% 88.71% 17.52% -468.67% -5.92% 16.48% -43.17% 21.24% 15.59% 16.44% 0.00%
Return on Invested Capital (ROIC)
5.29% 0.71% 6.76% 12.57% 4.49% 3.04% 8.64% 5.91% 7.01% 3.16% 0.64%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.67% -1.64% 3.40% -4.31% 0.58% 0.66% 0.69% 7.25% 5.14% 1.13% -1.11%
Return on Net Nonoperating Assets (RNNOA)
-0.33% -1.20% 2.62% -5.38% 0.72% 0.56% 0.49% 4.66% 3.34% 0.83% -1.09%
Return on Equity (ROE)
4.96% -0.48% 9.37% 7.19% 5.20% 3.60% 9.13% 10.57% 10.35% 3.99% -0.44%
Cash Return on Invested Capital (CROIC)
-11.15% -23.76% 7.54% -49.03% 6.78% 4.02% 13.31% -7.75% 2.12% 3.27% -8.94%
Operating Return on Assets (OROA)
4.85% 5.01% 6.49% 1.84% 3.78% 3.22% 4.50% 6.98% 6.56% 3.00% 0.83%
Return on Assets (ROA)
2.45% -0.21% 4.16% 2.58% 1.92% 1.57% 3.87% 4.57% 4.71% 1.77% -0.18%
Return on Common Equity (ROCE)
4.96% -0.48% 9.37% 7.19% 5.20% 3.60% 9.13% 10.57% 10.35% 3.99% -0.44%
Return on Equity Simple (ROE_SIMPLE)
0.00% -0.47% 8.88% 6.73% 4.42% 3.54% 8.84% 10.04% 10.01% 4.27% -0.45%
Net Operating Profit after Tax (NOPAT)
54 8.99 95 255 118 78 217 155 202 93 20
NOPAT Margin
6.78% 1.02% 9.59% 21.44% 7.98% 5.16% 15.80% 10.07% 12.95% 6.05% 1.23%
Net Nonoperating Expense Percent (NNEP)
5.96% 2.35% 3.36% 16.88% 3.91% 2.38% 7.95% -1.34% 1.86% 2.03% 1.76%
Return On Investment Capital (ROIC_SIMPLE)
4.05% 0.61% 6.32% 9.02% 4.31% 2.83% 7.06% 4.68% 5.92% 2.86% 0.57%
Cost of Revenue to Revenue
38.02% 36.99% 35.19% 36.65% 38.81% 37.21% 37.97% 38.76% 37.71% 42.61% 45.23%
SG&A Expenses to Revenue
47.14% 47.10% 45.93% 52.52% 46.91% 45.31% 43.34% 41.33% 39.57% 42.60% 44.52%
R&D to Revenue
5.47% 5.77% 5.86% 5.34% 5.30% 9.52% 5.64% 6.03% 6.50% 6.76% 7.16%
Operating Expenses to Revenue
53.46% 53.99% 53.19% 59.58% 53.65% 56.61% 51.00% 48.46% 46.95% 50.16% 53.00%
Earnings before Interest and Taxes (EBIT)
67 84 116 46 119 103 156 258 252 115 32
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
116 145 191 138 236 218 284 378 377 245 179
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.52 3.34 3.82 3.90 2.79 3.53 3.61 3.37 2.60 2.14 1.13
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.23 2.84 3.23 3.16 2.61 3.30 3.99 3.68 3.01 2.21 1.09
Price to Earnings (P/E)
52.29 0.00 43.01 58.01 63.18 99.68 40.86 33.56 25.94 50.26 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.91% 0.00% 2.32% 1.72% 1.58% 1.00% 2.45% 2.98% 3.86% 1.99% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.11 2.24 2.69 2.05 1.95 2.40 2.68 2.42 1.98 1.62 1.06
Enterprise Value to Revenue (EV/Rev)
2.93 3.59 3.80 4.58 3.43 4.05 4.78 4.41 3.74 3.09 2.14
Enterprise Value to EBITDA (EV/EBITDA)
20.08 21.81 19.70 39.51 21.40 28.21 23.09 17.97 15.47 19.44 19.27
Enterprise Value to EBIT (EV/EBIT)
34.68 37.65 32.45 117.99 42.39 59.58 42.07 26.31 23.16 41.32 106.52
Enterprise Value to NOPAT (EV/NOPAT)
43.23 352.61 39.63 21.37 43.01 78.58 30.25 43.76 28.89 51.10 173.30
Enterprise Value to Operating Cash Flow (EV/OCF)
27.96 30.22 32.39 47.54 25.33 26.59 32.16 21.76 22.03 34.02 26.64
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 35.49 0.00 28.46 59.40 19.64 0.00 95.42 49.36 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.89 0.95 0.79 1.94 0.98 0.95 1.03 0.97 0.89 1.05 1.27
Long-Term Debt to Equity
0.89 0.93 0.79 1.85 0.97 0.92 0.93 0.94 0.87 1.04 0.88
Financial Leverage
0.49 0.73 0.77 1.25 1.24 0.85 0.71 0.64 0.65 0.74 0.97
Leverage Ratio
2.03 2.31 2.25 2.79 2.70 2.30 2.36 2.31 2.20 2.26 2.50
Compound Leverage Factor
1.37 1.66 1.75 0.69 1.30 1.34 1.42 1.92 1.87 1.59 -1.41
Debt to Total Capital
47.21% 48.74% 44.20% 65.95% 49.60% 48.76% 50.65% 49.27% 47.01% 51.21% 56.04%
Short-Term Debt to Total Capital
0.28% 0.98% 0.00% 2.93% 0.82% 1.63% 4.76% 1.35% 1.12% 0.45% 17.27%
Long-Term Debt to Total Capital
46.93% 47.76% 44.20% 63.02% 48.78% 47.13% 45.88% 47.92% 45.89% 50.76% 38.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
52.79% 51.26% 55.80% 34.05% 50.40% 51.24% 49.35% 50.73% 52.99% 48.79% 43.96%
Debt to EBITDA
5.41 4.92 3.47 13.52 5.73 6.18 5.48 4.33 4.25 6.80 11.02
Net Debt to EBITDA
4.80 4.56 2.94 12.26 5.14 5.27 3.82 2.97 3.04 5.54 9.49
Long-Term Debt to EBITDA
5.38 4.82 3.47 12.92 5.64 5.97 4.96 4.21 4.15 6.74 7.62
Debt to NOPAT
11.66 79.50 6.99 7.32 11.52 17.21 7.17 10.54 7.94 17.88 99.06
Net Debt to NOPAT
10.33 73.69 5.92 6.63 10.34 14.67 5.00 7.23 5.67 14.56 85.30
Long-Term Debt to NOPAT
11.59 77.90 6.99 6.99 11.33 16.64 6.50 10.25 7.75 17.73 68.53
Altman Z-Score
2.43 2.44 3.17 1.72 2.29 2.51 2.57 2.77 2.54 2.03 1.22
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.20 3.15 4.01 2.36 2.95 2.59 3.09 3.39 3.62 3.45 1.17
Quick Ratio
1.45 1.30 2.02 1.22 1.54 1.43 1.73 2.19 2.24 1.85 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-114 -299 106 -994 178 104 334 -204 61 96 -277
Operating Cash Flow to CapEx
217.96% 327.92% 247.61% 265.09% 258.26% 333.00% 578.53% 650.63% 847.71% 209.31% 123.91%
Free Cash Flow to Firm to Interest Expense
-5.18 -12.72 4.12 -28.38 2.75 1.92 4.66 -4.04 1.23 1.88 -3.92
Operating Cash Flow to Interest Expense
3.80 4.46 4.51 3.27 3.09 4.29 2.85 6.20 5.33 2.72 1.83
Operating Cash Flow Less CapEx to Interest Expense
2.06 3.10 2.69 2.04 1.89 3.00 2.36 5.25 4.70 1.42 0.35
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.53 0.55 0.47 0.47 0.47 0.40 0.42 0.41 0.40 0.41
Accounts Receivable Turnover
6.97 7.28 7.08 5.94 5.69 5.61 5.48 6.75 6.29 5.90 6.06
Inventory Turnover
1.53 1.63 1.63 1.70 1.98 1.89 1.66 1.91 1.83 1.84 1.78
Fixed Asset Turnover
4.04 4.43 4.64 4.83 5.17 4.76 4.39 5.15 5.00 4.73 4.32
Accounts Payable Turnover
7.61 10.26 10.94 7.08 6.72 5.97 6.21 10.27 7.17 6.76 8.33
Days Sales Outstanding (DSO)
52.35 50.17 51.59 61.43 64.15 65.06 66.63 54.11 58.03 61.89 60.25
Days Inventory Outstanding (DIO)
238.59 223.87 224.12 215.22 184.16 192.75 219.41 191.57 199.47 198.44 205.11
Days Payable Outstanding (DPO)
47.96 35.57 33.37 51.55 54.29 61.13 58.76 35.55 50.94 54.02 43.80
Cash Conversion Cycle (CCC)
242.98 238.47 242.33 225.10 194.01 196.69 227.27 210.13 206.56 206.31 221.56
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,105 1,414 1,403 2,651 2,591 2,566 2,449 2,808 2,948 2,945 3,242
Invested Capital Turnover
0.78 0.70 0.70 0.59 0.56 0.59 0.55 0.59 0.54 0.52 0.52
Increase / (Decrease) in Invested Capital
168 308 -11 1,249 -60 -25 -117 359 141 -3.29 297
Enterprise Value (EV)
2,336 3,169 3,770 5,445 5,057 6,153 6,555 6,797 5,827 4,762 3,447
Market Capitalization
1,778 2,507 3,207 3,756 3,842 5,004 5,471 5,674 4,683 3,405 1,750
Book Value per Share
$21.48 $20.32 $22.46 $12.26 $16.15 $16.50 $17.98 $19.89 $21.60 $20.31 $20.03
Tangible Book Value per Share
($2.19) ($9.86) ($6.21) ($14.47) ($7.40) ($6.63) ($4.83) ($5.60) ($4.32) ($6.85) ($9.84)
Total Capital
1,334 1,466 1,505 2,826 2,730 2,765 3,069 3,321 3,405 3,254 3,515
Total Debt
630 714 665 1,864 1,354 1,348 1,554 1,637 1,601 1,666 1,970
Total Long-Term Debt
626 700 665 1,781 1,332 1,303 1,408 1,592 1,563 1,652 1,363
Net Debt
558 662 563 1,689 1,215 1,149 1,084 1,123 1,144 1,357 1,696
Capital Expenditures (CapEx)
38 32 47 43 77 70 35 48 31 67 104
Debt-free, Cash-free Net Working Capital (DFCFNWC)
335 262 270 381 396 373 512 345 422 456 493
Debt-free Net Working Capital (DFNWC)
407 314 372 556 535 572 982 859 879 766 767
Net Working Capital (NWC)
403 299 372 473 513 527 836 814 841 751 160
Net Nonoperating Expense (NNE)
20 13 21 190 57 28 83 -14 21 25 27
Net Nonoperating Obligations (NNO)
401 662 563 1,689 1,215 1,149 934 1,123 1,144 1,357 1,696
Total Depreciation and Amortization (D&A)
49 61 75 92 117 115 128 120 125 130 146
Debt-free, Cash-free Net Working Capital to Revenue
42.09% 29.63% 27.17% 32.07% 26.91% 24.58% 37.34% 22.38% 27.10% 29.61% 30.62%
Debt-free Net Working Capital to Revenue
51.09% 35.54% 37.45% 46.79% 36.34% 37.68% 71.61% 55.67% 56.41% 49.66% 47.60%
Net Working Capital to Revenue
50.62% 33.91% 37.45% 39.83% 34.81% 34.72% 60.95% 52.75% 53.96% 48.72% 9.91%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.47 ($0.05) $1.00 $0.84 $0.73 $0.59 $1.58 $2.00 $2.18 $0.85 ($0.09)
Adjusted Weighted Average Basic Shares Outstanding
71.72M 68.99M 74.39M 76.90M 82.86M 85.64M 84.65M 84.70M 83.00M 80.09M 77.01M
Adjusted Diluted Earnings per Share
$0.47 ($0.05) $0.94 $0.82 $0.72 $0.58 $1.57 $1.98 $2.16 $0.84 ($0.09)
Adjusted Weighted Average Diluted Shares Outstanding
72.89M 71.35M 79.19M 79.12M 84.00M 86.49M 85.23M 85.49M 83.52M 80.34M 77.01M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
72.48M 74.00M 74.82M 78.49M 85.23M 84.44M 84.37M 83.24M 81.64M 78.22M 77.22M
Normalized Net Operating Profit after Tax (NOPAT)
54 56 95 31 78 78 106 155 202 93 20
Normalized NOPAT Margin
6.78% 6.31% 9.59% 2.64% 5.28% 5.16% 7.72% 10.07% 12.95% 6.05% 1.23%
Pre Tax Income Margin
5.72% 6.87% 9.11% 0.96% 3.90% 3.96% 6.82% 13.92% 13.73% 5.26% -1.13%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.07 3.58 4.50 1.32 1.84 1.91 2.18 5.13 5.07 2.24 0.46
NOPAT to Interest Expense
2.46 0.38 3.69 7.28 1.82 1.45 3.03 3.08 4.07 1.81 0.28
EBIT Less CapEx to Interest Expense
1.32 2.22 2.68 0.08 0.65 0.63 1.68 4.17 4.44 0.94 -1.02
NOPAT Less CapEx to Interest Expense
0.72 -0.98 1.86 6.04 0.62 0.16 2.54 2.13 3.44 0.51 -1.20
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 74.69% 0.00% 69.23% 405.96% -755.63%

Quarterly Metrics And Ratios for Integra LifeSciences

This table displays calculated financial ratios and metrics derived from Integra LifeSciences' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.85% 1.12% -4.16% -0.72% -0.25% -3.14% 9.68% -0.42% 11.49% 3.74% -0.61%
EBITDA Growth
10.48% -12.63% -52.11% -40.70% -31.57% -50.12% -17.83% -47.06% 7.30% -35.07% -1,396.32%
EBIT Growth
14.92% -23.84% -80.03% -60.40% -46.99% -91.12% -112.89% -122.31% -3.75% -566.34% -32,225.38%
NOPAT Growth
9.64% -23.38% -73.68% -49.55% -55.71% -90.63% -115.50% -120.48% 23.98% -490.94% -16,825.52%
Net Income Growth
16.66% -26.37% -90.66% -60.94% -62.54% -113.54% -396.41% -154.85% -2.02% -670.89% -3,803.19%
EPS Growth
18.87% -25.64% -90.74% -60.00% -58.73% -113.79% -420.00% -158.33% -3.85% -725.00% -3,843.75%
Operating Cash Flow Growth
23.18% -41.02% -57.46% -60.81% -31.15% -39.76% 42.87% -16.01% -13.63% -171.45% -77.92%
Free Cash Flow Firm Growth
72.51% -171.52% -2,266.04% -4,040.08% 133.15% 103.36% -47.53% 60.07% -1,047.17% -5,159.43% 132.61%
Invested Capital Growth
5.01% 7.59% 7.16% 8.08% -0.11% -0.11% 9.10% 2.42% 10.07% 9.95% -13.84%
Revenue Q/Q Growth
3.33% -4.32% 0.11% 0.30% 3.82% -7.09% 13.37% -8.93% 16.23% -13.55% 8.61%
EBITDA Q/Q Growth
3.45% -31.25% -37.01% 32.38% 19.38% -49.89% 3.76% -14.70% 141.92% -69.67% -2,171.51%
EBIT Q/Q Growth
5.05% -47.39% -67.31% 119.16% 40.63% -91.19% -147.47% -279.27% 706.67% -142.70% -3,190.20%
NOPAT Q/Q Growth
1.30% -47.09% -53.78% 103.65% -11.08% -88.80% -176.41% -169.07% 638.42% -135.32% -3,208.21%
Net Income Q/Q Growth
6.07% -54.24% -82.73% 365.99% 1.73% -116.54% -277.99% 13.76% 281.71% -230.15% -1,813.86%
EPS Q/Q Growth
5.00% -53.97% -82.76% 380.00% 8.33% -115.38% -300.00% 12.50% 278.57% -232.00% -1,812.12%
Operating Cash Flow Q/Q Growth
24.92% -69.35% 8.12% -5.34% 119.46% -73.18% 156.42% -44.35% 125.66% -122.19% 179.23%
Free Cash Flow Firm Q/Q Growth
-1,812.72% -112.08% -2.56% -5.77% 114.41% -78.48% -4,598.95% 71.37% -241.77% -14.93% 129.00%
Invested Capital Q/Q Growth
6.99% 0.53% -0.06% 0.54% -1.12% 0.53% 9.16% -5.62% 6.27% 0.43% -14.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
62.83% 61.15% 54.30% 57.10% 57.05% 56.07% 54.02% 52.58% 56.27% 50.81% 50.37%
EBITDA Margin
25.88% 18.59% 11.70% 15.44% 17.75% 9.57% 8.76% 8.21% 17.08% 5.99% -114.30%
Operating Margin
17.04% 9.55% 3.28% 6.95% 9.08% 1.07% -0.72% -2.14% 8.05% -4.05% -123.36%
EBIT Margin
18.04% 9.92% 3.24% 7.08% 9.59% 0.91% -0.38% -1.59% 8.28% -4.09% -123.82%
Profit (Net Income) Margin
13.30% 6.36% 1.10% 5.10% 5.00% -0.89% -2.97% -2.81% 4.39% -6.61% -116.47%
Tax Burden Percent
82.46% 81.36% 109.41% 104.77% 68.73% 62.73% 81.67% 52.52% 86.22% 84.21% 91.17%
Interest Burden Percent
89.44% 78.84% 30.97% 68.76% 75.82% -155.93% 953.83% 337.23% 61.53% 192.03% 103.17%
Effective Tax Rate
17.54% 18.64% -9.41% -4.77% 31.27% 0.00% 0.00% 0.00% 13.78% 0.00% 0.00%
Return on Invested Capital (ROIC)
7.61% 4.24% 1.94% 3.92% 3.26% 0.39% -0.26% -0.78% 3.61% -1.48% -46.55%
ROIC Less NNEP Spread (ROIC-NNEP)
7.34% 3.80% 1.14% 3.23% 2.87% -0.07% -0.95% -1.12% 2.87% -2.42% -53.82%
Return on Net Nonoperating Assets (RNNOA)
4.77% 2.81% 0.81% 2.38% 2.12% -0.06% -0.88% -1.06% 2.80% -2.39% -72.04%
Return on Equity (ROE)
12.38% 7.05% 2.75% 6.30% 5.38% 0.33% -1.13% -1.83% 6.41% -3.88% -118.59%
Cash Return on Invested Capital (CROIC)
2.12% -0.58% -1.59% -3.43% 3.27% 2.44% -6.91% -1.72% -8.94% -9.28% 3.22%
Operating Return on Assets (OROA)
7.32% 4.18% 1.33% 2.89% 3.85% 0.36% -0.15% -0.64% 3.41% -1.63% -51.87%
Return on Assets (ROA)
5.40% 2.68% 0.45% 2.08% 2.01% -0.35% -1.18% -1.13% 1.81% -2.64% -48.79%
Return on Common Equity (ROCE)
12.38% 7.05% 2.75% 6.30% 5.38% 0.33% -1.13% -1.83% 6.41% -3.88% -118.59%
Return on Equity Simple (ROE_SIMPLE)
0.00% 10.26% 7.80% 6.39% 0.00% 2.52% 1.54% -0.43% 0.00% -1.90% 0.00%
Net Operating Profit after Tax (NOPAT)
56 30 14 28 25 2.77 -2.12 -5.71 31 -11 -359
NOPAT Margin
14.05% 7.77% 3.59% 7.29% 6.24% 0.75% -0.51% -1.50% 6.94% -2.83% -86.35%
Net Nonoperating Expense Percent (NNEP)
0.26% 0.44% 0.80% 0.69% 0.40% 0.46% 0.69% 0.34% 0.74% 0.93% 7.27%
Return On Investment Capital (ROIC_SIMPLE)
1.64% 0.90% 0.42% 0.86% 0.76% 0.08% -0.06% -0.17% 0.87% -0.31% -11.81%
Cost of Revenue to Revenue
37.17% 38.85% 45.70% 42.90% 42.95% 43.93% 45.98% 47.42% 43.73% 49.19% 49.63%
SG&A Expenses to Revenue
38.17% 43.76% 43.25% 42.35% 41.09% 44.95% 46.74% 46.53% 40.33% 47.43% 43.28%
R&D to Revenue
6.73% 7.02% 6.97% 6.95% 6.12% 7.31% 7.12% 7.20% 7.05% 6.46% 6.50%
Operating Expenses to Revenue
45.79% 51.59% 51.02% 50.14% 47.97% 55.00% 54.75% 54.72% 48.22% 54.86% 173.72%
Earnings before Interest and Taxes (EBIT)
72 38 12 27 38 3.35 -1.59 -6.04 37 -16 -515
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
103 71 45 59 70 35 37 31 76 23 -475
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.60 2.80 2.00 1.97 2.14 1.73 1.50 0.93 1.13 1.11 0.92
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.01 3.00 2.18 2.02 2.21 1.81 1.47 0.90 1.09 1.05 0.59
Price to Earnings (P/E)
25.94 27.27 25.66 30.83 50.26 68.88 97.10 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.86% 3.67% 3.90% 3.24% 1.99% 1.45% 1.03% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.98 2.02 1.57 1.51 1.62 1.40 1.24 0.96 1.06 1.05 0.97
Enterprise Value to Revenue (EV/Rev)
3.74 3.83 3.01 2.92 3.09 2.70 2.55 1.88 2.14 2.11 1.66
Enterprise Value to EBITDA (EV/EBITDA)
15.47 16.31 14.62 16.25 19.44 19.74 19.82 16.92 19.27 20.60 0.00
Enterprise Value to EBIT (EV/EBIT)
23.16 24.93 24.43 30.26 41.32 51.15 59.72 86.98 106.52 256.70 0.00
Enterprise Value to NOPAT (EV/NOPAT)
28.89 31.01 30.51 36.31 51.10 59.83 71.87 145.61 173.30 547.41 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
22.03 24.26 22.34 27.07 34.02 31.91 28.19 21.39 26.64 33.50 38.08
Enterprise Value to Free Cash Flow (EV/FCFF)
95.42 0.00 0.00 0.00 49.36 57.13 0.00 0.00 0.00 0.00 27.83
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.89 0.95 0.94 1.06 1.05 1.27 1.30 1.19 1.27 1.32 1.93
Long-Term Debt to Equity
0.87 0.95 0.89 1.01 1.04 1.26 1.28 0.79 0.88 0.91 1.33
Financial Leverage
0.65 0.74 0.71 0.74 0.74 0.81 0.93 0.94 0.97 0.99 1.34
Leverage Ratio
2.20 2.25 2.25 2.28 2.26 2.39 2.44 2.52 2.50 2.60 3.01
Compound Leverage Factor
1.97 1.78 0.70 1.57 1.71 -3.73 23.28 8.49 1.54 5.00 3.10
Debt to Total Capital
47.01% 48.80% 48.55% 51.44% 51.21% 55.91% 56.53% 54.28% 56.04% 56.81% 65.81%
Short-Term Debt to Total Capital
1.12% 0.00% 2.92% 2.63% 0.45% 0.53% 0.69% 18.07% 17.27% 17.36% 20.19%
Long-Term Debt to Total Capital
45.89% 48.80% 45.63% 48.82% 50.76% 55.37% 55.84% 36.21% 38.77% 39.45% 45.63%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
52.99% 51.20% 51.45% 48.56% 48.79% 44.09% 43.47% 45.72% 43.96% 43.19% 34.19%
Debt to EBITDA
4.25 4.36 5.00 6.03 6.80 9.67 9.90 10.40 11.02 12.04 -5.79
Net Debt to EBITDA
3.04 3.52 4.02 5.04 5.54 6.51 8.43 8.80 9.49 10.40 -5.06
Long-Term Debt to EBITDA
4.15 4.36 4.70 5.72 6.74 9.58 9.78 6.94 7.62 8.36 -4.02
Debt to NOPAT
7.94 8.28 10.43 13.48 17.88 29.32 35.89 89.51 99.06 319.99 -5.71
Net Debt to NOPAT
5.67 6.69 8.40 11.27 14.56 19.72 30.55 75.76 85.30 276.37 -4.98
Long-Term Debt to NOPAT
7.75 8.28 9.80 12.79 17.73 29.04 35.46 59.71 68.53 222.21 -3.96
Altman Z-Score
2.38 2.39 1.94 1.86 1.96 1.70 1.48 1.08 1.22 1.16 0.43
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.62 3.65 2.78 2.89 3.45 4.68 3.39 1.20 1.17 1.21 1.23
Quick Ratio
2.24 1.99 1.50 1.49 1.85 2.99 1.73 0.58 0.59 0.57 0.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-85 -180 -184 -195 28 6.04 -272 -78 -266 -306 89
Operating Cash Flow to CapEx
590.30% 190.86% 181.88% 204.69% 239.45% 101.88% 136.00% 75.85% 171.42% -38.92% 44.27%
Free Cash Flow to Firm to Interest Expense
-6.57 -14.84 -14.77 -14.91 2.04 0.44 -14.57 -4.02 -14.00 -16.24 4.21
Operating Cash Flow to Interest Expense
6.62 2.16 2.27 2.05 4.27 1.16 2.17 1.16 2.67 -0.60 0.42
Operating Cash Flow Less CapEx to Interest Expense
5.50 1.03 1.02 1.05 2.49 0.02 0.57 -0.37 1.11 -2.14 -0.53
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.41 0.42 0.41 0.41 0.40 0.39 0.40 0.40 0.41 0.40 0.42
Accounts Receivable Turnover
6.29 6.40 6.23 6.11 5.90 6.18 5.91 6.20 6.06 6.58 5.84
Inventory Turnover
1.83 1.75 1.83 1.87 1.84 1.78 1.78 1.76 1.78 1.78 1.73
Fixed Asset Turnover
5.00 5.00 4.99 4.98 4.73 4.63 4.53 4.41 4.32 4.23 4.01
Accounts Payable Turnover
7.17 5.89 7.31 7.28 6.76 6.48 6.65 8.24 8.33 8.13 7.67
Days Sales Outstanding (DSO)
58.03 57.02 58.58 59.69 61.89 59.07 61.72 58.84 60.25 55.45 62.53
Days Inventory Outstanding (DIO)
199.47 209.14 198.99 194.90 198.44 205.29 205.59 207.79 205.11 205.28 210.57
Days Payable Outstanding (DPO)
50.94 61.93 49.94 50.15 54.02 56.36 54.90 44.29 43.80 44.91 47.56
Cash Conversion Cycle (CCC)
206.56 204.23 207.64 204.44 206.31 208.01 212.41 222.33 221.56 215.82 225.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,948 2,964 2,963 2,979 2,945 2,961 3,232 3,051 3,242 3,256 2,785
Invested Capital Turnover
0.54 0.55 0.54 0.54 0.52 0.52 0.51 0.52 0.52 0.52 0.54
Increase / (Decrease) in Invested Capital
141 209 198 223 -3.29 -3.26 270 72 297 295 -447
Enterprise Value (EV)
5,827 5,976 4,648 4,508 4,762 4,134 3,994 2,939 3,447 3,430 2,700
Market Capitalization
4,683 4,687 3,369 3,109 3,405 2,771 2,296 1,410 1,750 1,698 954
Book Value per Share
$21.60 $20.52 $20.55 $19.40 $20.31 $20.56 $19.47 $19.61 $20.03 $19.74 $13.37
Tangible Book Value per Share
($4.32) ($5.82) ($5.54) ($6.44) ($6.85) ($5.98) ($10.03) ($10.37) ($9.84) ($9.96) ($9.85)
Total Capital
3,405 3,272 3,272 3,252 3,254 3,624 3,529 3,328 3,515 3,529 3,038
Total Debt
1,601 1,597 1,589 1,673 1,666 2,026 1,995 1,807 1,970 2,005 2,000
Total Long-Term Debt
1,563 1,597 1,493 1,588 1,652 2,007 1,971 1,205 1,363 1,392 1,386
Net Debt
1,144 1,289 1,279 1,399 1,357 1,363 1,698 1,529 1,696 1,731 1,746
Capital Expenditures (CapEx)
14 14 16 13 25 15 30 30 30 29 20
Debt-free, Cash-free Net Working Capital (DFCFNWC)
422 440 460 483 456 470 511 511 493 528 573
Debt-free Net Working Capital (DFNWC)
879 747 769 757 766 1,133 808 788 767 801 826
Net Working Capital (NWC)
841 747 674 672 751 1,113 784 187 160 189 213
Net Nonoperating Expense (NNE)
2.99 5.37 9.50 8.36 4.94 6.06 10 4.99 11 14 125
Net Nonoperating Obligations (NNO)
1,144 1,289 1,279 1,399 1,357 1,363 1,698 1,529 1,696 1,731 1,746
Total Depreciation and Amortization (D&A)
31 33 32 32 32 32 38 37 39 39 40
Debt-free, Cash-free Net Working Capital to Revenue
27.10% 28.16% 29.78% 31.32% 29.61% 30.70% 32.64% 32.64% 30.62% 32.52% 35.32%
Debt-free Net Working Capital to Revenue
56.41% 47.84% 49.79% 49.07% 49.66% 74.05% 51.59% 50.38% 47.60% 49.34% 50.96%
Net Working Capital to Revenue
53.96% 47.84% 43.60% 43.53% 48.72% 72.78% 50.05% 11.95% 9.91% 11.62% 13.14%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.65 $0.30 $0.05 $0.24 $0.26 ($0.04) ($0.16) ($0.14) $0.25 ($0.33) ($6.31)
Adjusted Weighted Average Basic Shares Outstanding
83.00M 81.87M 80.97M 79.69M 80.09M 77.74M 77.41M 76.45M 77.01M 76.46M 76.70M
Adjusted Diluted Earnings per Share
$0.63 $0.29 $0.05 $0.24 $0.26 ($0.04) ($0.16) ($0.14) $0.25 ($0.33) ($6.31)
Adjusted Weighted Average Diluted Shares Outstanding
83.52M 82.32M 81.15M 79.81M 80.34M 77.74M 77.41M 76.45M 77.01M 76.46M 76.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
81.64M 81.90M 81.40M 78.18M 78.22M 78.80M 77.58M 77.16M 77.22M 77.71M 77.91M
Normalized Net Operating Profit after Tax (NOPAT)
56 30 8.75 19 25 2.77 -2.12 -5.71 31 -11 -0.92
Normalized NOPAT Margin
14.05% 7.77% 2.30% 4.87% 6.24% 0.75% -0.51% -1.50% 6.94% -2.83% -0.22%
Pre Tax Income Margin
16.13% 7.82% 1.00% 4.87% 7.27% -1.42% -3.63% -5.35% 5.09% -7.85% -127.75%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.57 3.12 0.99 2.07 2.77 0.25 -0.09 -0.31 1.93 -0.83 -24.46
NOPAT to Interest Expense
4.34 2.45 1.10 2.13 1.80 0.20 -0.11 -0.29 1.62 -0.58 -17.06
EBIT Less CapEx to Interest Expense
4.45 1.99 -0.26 1.07 0.98 -0.89 -1.68 -1.84 0.37 -2.37 -25.41
NOPAT Less CapEx to Interest Expense
3.22 1.31 -0.15 1.13 0.02 -0.93 -1.71 -1.82 0.06 -2.11 -18.01
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
69.23% 87.27% 114.27% 272.67% 405.96% 310.68% 740.02% -764.06% -755.63% 0.00% -0.54%

Key Financial Trends

Integra LifeSciences (NASDAQ: IART) has shown a mixed performance over the past several years, with significant fluctuations in profitability and cash flow. Here are some key trends from the last four years based on their quarterly financial statements:

  • Revenue growth has generally been strong and consistent, with quarterly operating revenues increasing from around $380 million in early 2023 to over $415 million in Q2 2025.
  • Gross profit margins remain steady, supported by relatively stable cost of revenue ratios, enabling solid gross profits in the range of $200 million to $250 million quarterly across the period.
  • The company maintains a significant asset base exceeding $3.6 billion as of mid-2025, with growth in total assets over recent years, reflecting investment in goodwill, intangible assets, and property, plant, and equipment.
  • Cash and equivalents remain robust, with balances of approximately $218 million by Q2 2025, providing liquidity to support operations and investments.
  • Operating expenses, including selling, general & administrative (SG&A) and research & development, have fluctuated but stay within expected ranges for a company of this size and industry, ranging roughly $180 million to $230 million quarterly.
  • Depreciation and amortization expenses total approximately $37 million and $1.9 million respectively for Q2 2025, reflecting ongoing asset investment and amortization of intangibles.
  • The company employs both short-term and long-term debt, with short-term debt near $613 million and long-term debt about $1.23 billion as of Q2 2025, indicating leverage that needs monitoring over time.
  • Capital lease obligations and other liabilities add to total liabilities near $2.63 billion, which must be balanced against equity of roughly $1.04 billion. This capital structure shows significant liabilities but stable equity.
  • Despite healthy revenues, the company reported significant net losses in recent quarters, with a particularly large loss of about $484 million in Q2 2025, driven mainly by a non-cash impairment charge of over $511 million, which greatly impacted profitability.
  • Negative net cash from operating activities was observed in Q1 2025 (-$11.3 million), and continuing operating cash flow remained modest at $8.9 million in Q2 2025, indicating challenges in cash conversion from operations.
  • The company reported sharply negative quarterly earnings per share (diluted EPS -$6.31 in Q2 2025) compared to positive EPS in prior years, reflecting the impact of impairment charges and operational losses.
  • The large impairment charge and resulting losses suggest potential risks in asset valuation or operational challenges. Investors should monitor if this is a one-time event or a sign of underlying issues.
  • Net cash flows from investing activities have generally been negative due to ongoing purchases of property, plant, and equipment, alongside investments acquisitions, putting pressure on free cash flow.
  • Financing activities show frequent debt issuance and repayments, along with equity repurchases in earlier years, indicating active management of capital but also potential refinancing or cash burn concerns.

Summary: Integra LifeSciences demonstrates steady revenue and asset growth, with solid gross margins and liquidity. However, the recent significant impairment charge leading to heavy losses and weak operating cash flow raises caution. The company’s leverage levels and ongoing capital expenditures require attention. Retail investors should weigh the impact of the impairment on future earnings and cash flow against the company’s growth prospects and industry position.

08/05/25 12:43 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Integra LifeSciences' Financials

When does Integra LifeSciences' financial year end?

According to the most recent income statement we have on file, Integra LifeSciences' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Integra LifeSciences' net income changed over the last 10 years?

Integra LifeSciences' net income appears to be on an upward trend, with a most recent value of -$6.94 million in 2024, falling from $34.00 million in 2014. The previous period was $67.74 million in 2023. Find out what analysts predict for Integra LifeSciences in the coming months.

What is Integra LifeSciences' operating income?
Integra LifeSciences' total operating income in 2024 was $28.41 million, based on the following breakdown:
  • Total Gross Profit: $882.06 million
  • Total Operating Expenses: $853.65 million
How has Integra LifeSciences' revenue changed over the last 10 years?

Over the last 10 years, Integra LifeSciences' total revenue changed from $796.72 million in 2014 to $1.61 billion in 2024, a change of 102.1%.

How much debt does Integra LifeSciences have?

Integra LifeSciences' total liabilities were at $2.49 billion at the end of 2024, a 13.6% increase from 2023, and a 182.2% increase since 2014.

How much cash does Integra LifeSciences have?

In the past 10 years, Integra LifeSciences' cash and equivalents has ranged from $48.13 million in 2015 to $513.45 million in 2021, and is currently $246.38 million as of their latest financial filing in 2024.

How has Integra LifeSciences' book value per share changed over the last 10 years?

Over the last 10 years, Integra LifeSciences' book value per share changed from 21.48 in 2014 to 20.03 in 2024, a change of -6.8%.



This page (NASDAQ:IART) was last updated on 8/5/2025 by MarketBeat.com Staff
From Our Partners