Free Trial

Medline (MDLN) Financials

Medline logo
$36.26 +0.52 (+1.45%)
Closing price 10/9/2026 04:00 PM Eastern
Extended Trading
$35.99 -0.27 (-0.74%)
As of 10/9/2026 07:52 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 Massive. Learn more.
Annual Income Statements for Medline

Annual Income Statements for Medline

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
234 1,200 1,159
Consolidated Net Income / (Loss)
234 1,200 1,157
Net Income / (Loss) Continuing Operations
234 1,200 1,157
Total Pre-Tax Income
264 1,246 1,248
Total Operating Income
1,250 2,146 2,212
Total Gross Profit
5,885 6,976 7,518
Total Revenue
23,231 25,507 28,432
Operating Revenue
23,231 25,507 28,432
Total Cost of Revenue
17,346 18,531 20,914
Operating Cost of Revenue
17,346 18,531 20,914
Total Operating Expenses
4,635 4,830 5,306
Selling, General & Admin Expense
3,867 4,108 4,524
Amortization Expense
662 685 704
Other Operating Expenses / (Income)
106 37 78
Total Other Income / (Expense), net
-986 -900 -964
Interest & Investment Income
-976 -864 -812
Other Income / (Expense), net
-10 -36 -152
Income Tax Expense
30 46 91
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 -2.00
Basic Earnings per Share
$0.00 $0.00 ($0.01)
Weighted Average Basic Shares Outstanding
0.00 0.00 810M
Diluted Earnings per Share
$0.00 $0.00 ($0.01)
Weighted Average Diluted Shares Outstanding
0.00 0.00 810M
Weighted Average Basic & Diluted Shares Outstanding
- - 1.31B

Quarterly Income Statements for Medline

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

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/29/2025 6/28/2025 3/28/2026 6/27/2026
Net Income / (Loss) Attributable to Common Shareholders
322 333 129 60
Consolidated Net Income / (Loss)
322 333 239 139
Net Income / (Loss) Continuing Operations
322 333 239 139
Total Pre-Tax Income
338 359 291 235
Total Operating Income
571 642 422 395
Total Gross Profit
1,824 1,905 1,841 2,215
Total Revenue
6,644 6,886 7,352 7,685
Operating Revenue
6,644 6,886 7,352 7,685
Total Cost of Revenue
4,820 4,981 5,511 5,470
Operating Cost of Revenue
4,820 4,981 5,511 5,470
Total Operating Expenses
1,253 1,263 1,419 1,820
Selling, General & Admin Expense
1,070 1,073 1,228 1,295
Amortization Expense
175 176 176 177
Other Operating Expenses / (Income)
8.00 14 15 348
Total Other Income / (Expense), net
-233 -283 -131 -160
Interest & Investment Income
-210 -223 -136 -119
Other Income / (Expense), net
-23 -60 5.00 -41
Income Tax Expense
16 26 52 96
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 110 79
Basic Earnings per Share
$0.00 $0.00 $0.16 $0.07
Weighted Average Basic Shares Outstanding
0.00 0.00 819.08M 856.67M
Diluted Earnings per Share
$0.00 $0.00 $0.16 $0.07
Weighted Average Diluted Shares Outstanding
0.00 0.00 824.84M 860.89M
Weighted Average Basic & Diluted Shares Outstanding
- - 1.31B 1.31B

Annual Cash Flow Statements for Medline

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
714 -3,737 -645
Net Cash From Operating Activities
1,685 1,769 1,744
Net Cash From Continuing Operating Activities
1,217 -631 -570
Net Income / (Loss) Continuing Operations
0.00 0.00 0.00
Depreciation Expense
951 977 1,011
Amortization Expense
170 82 59
Non-Cash Adjustments To Reconcile Net Income
-103 -1,015 -857
Changes in Operating Assets and Liabilities, net
199 -675 -783
Net Cash From Investing Activities
-312 -1,493 -474
Net Cash From Continuing Investing Activities
-312 -1,493 -474
Purchase of Property, Plant & Equipment
-275 -354 -447
Acquisitions
-26 -1,136 -27
Other Investing Activities, net
-11 -3.00 0.00
Net Cash From Financing Activities
-191 -1,613 399
Net Cash From Continuing Financing Activities
-191 -1,613 399
Repayment of Debt
-77 -16,173 -11,840
Repurchase of Common Equity
0.00 -20 -2,039
Payment of Dividends
-114 -1,518 -518
Issuance of Debt
0.00 16,098 7,748
Issuance of Common Equity
0.00 0.00 7,048
Cash Interest Paid
1,126 1,022 944
Cash Income Taxes Paid
52 101 62

Quarterly Cash Flow Statements for Medline

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

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/29/2025 6/28/2025 3/28/2026 6/27/2026
Net Change in Cash & Equivalents
259 -1,262 64 -364
Net Cash From Operating Activities
682 197 412 715
Net Cash From Continuing Operating Activities
360 -791 173 256
Depreciation Expense
247 250 254 256
Amortization Expense
15 15 11 13
Non-Cash Adjustments To Reconcile Net Income
97 -546 32 86
Changes in Operating Assets and Liabilities, net
1.00 -510 -124 -99
Net Cash From Investing Activities
-92 -143 -96 -461
Net Cash From Continuing Investing Activities
-92 -143 -96 -461
Purchase of Property, Plant & Equipment
-98 -110 -96 -111
Net Cash From Financing Activities
-9.00 -328 -13 -159
Net Cash From Continuing Financing Activities
-9.00 -328 -13 -159
Repayment of Debt
-179 -19 0.00 -4,774
Repurchase of Common Equity
-9.00 -6.00 -3.00 -1.00
Payment of Dividends
0.00 -303 -10 -113
Issuance of Debt
179 - 0.00 4,733
Cash Interest Paid
136 336 61 263

Annual Balance Sheets for Medline

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

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
35,978 38,484
Total Current Assets
8,272 10,679
Cash & Equivalents
199 1,939
Short-Term Investments
- 0.00
Accounts Receivable
3,219 3,533
Inventories, net
4,456 4,769
Other Current Assets
398 438
Plant, Property, & Equipment, net
4,595 4,778
Total Noncurrent Assets
23,111 23,027
Goodwill
8,065 8,079
Intangible Assets
14,559 13,893
Noncurrent Deferred & Refundable Income Taxes
0.00 583
Other Noncurrent Operating Assets
487 472
Total Liabilities & Shareholders' Equity
35,978 38,484
Total Liabilities
19,454 19,198
Total Current Liabilities
2,440 2,490
Short-Term Debt
78 77
Accounts Payable
869 961
Accrued Expenses
1,493 1,452
Total Noncurrent Liabilities
17,014 16,708
Long-Term Debt
16,416 12,484
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 3,542
Other Noncurrent Operating Liabilities
598 682
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
0.00 19,286
Total Preferred & Common Equity
0.00 10,737
Preferred Stock
0.00 0.00
Total Common Equity
16,158 10,737
Common Stock
16,147 10,717
Retained Earnings
0.00 -7.00
Accumulated Other Comprehensive Income / (Loss)
11 27
Noncontrolling Interest
0.00 8,549

Quarterly Balance Sheets for Medline

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

Metric Q1 2026 Q2 2026
Period end date 3/28/2026 6/27/2026
Total Assets
39,014 39,350
Total Current Assets
11,180 11,742
Cash & Equivalents
2,236 2,327
Short-Term Investments
- 350
Accounts Receivable
3,674 3,661
Inventories, net
4,807 4,665
Other Current Assets
463 739
Plant, Property, & Equipment, net
4,758 4,697
Total Noncurrent Assets
23,076 22,911
Goodwill
8,076 8,072
Intangible Assets
13,717 13,538
Noncurrent Deferred & Refundable Income Taxes
837 866
Other Noncurrent Operating Assets
446 435
Total Liabilities & Shareholders' Equity
39,014 39,350
Total Liabilities
19,665 20,273
Total Current Liabilities
2,536 2,710
Short-Term Debt
77 29
Accounts Payable
932 1,043
Accrued Expenses
1,527 1,638
Total Noncurrent Liabilities
17,129 17,563
Long-Term Debt
12,495 12,548
Noncurrent Deferred & Payable Income Tax Liabilities
4,009 4,392
Other Noncurrent Operating Liabilities
625 623
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
19,349 19,077
Total Preferred & Common Equity
11,272 11,572
Preferred Stock
0.00 0.00
Total Common Equity
11,272 11,572
Common Stock
11,132 11,396
Retained Earnings
122 182
Accumulated Other Comprehensive Income / (Loss)
18 -6.00
Noncontrolling Interest
8,077 7,505

Annual Metrics And Ratios for Medline

This table displays calculated financial ratios and metrics derived from Medline's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 0.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00
Growth Metrics
- - -
Revenue Growth
0.00% 9.80% 11.47%
EBITDA Growth
0.00% 34.22% -1.23%
EBIT Growth
0.00% 70.16% -2.37%
NOPAT Growth
0.00% 86.54% -0.78%
Net Income Growth
0.00% 412.82% -3.58%
EPS Growth
0.00% 0.00% 0.00%
Operating Cash Flow Growth
0.00% 4.99% -1.41%
Free Cash Flow Firm Growth
0.00% 0.00% 116.13%
Invested Capital Growth
0.00% 0.00% -8.87%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00%
Profitability Metrics
- - -
Gross Margin
25.33% 27.35% 26.44%
EBITDA Margin
10.16% 12.42% 11.01%
Operating Margin
5.38% 8.41% 7.78%
EBIT Margin
5.34% 8.27% 7.25%
Profit (Net Income) Margin
1.01% 4.70% 4.07%
Tax Burden Percent
88.64% 96.31% 92.71%
Interest Burden Percent
21.29% 59.05% 60.58%
Effective Tax Rate
11.36% 3.69% 7.29%
Return on Invested Capital (ROIC)
0.00% 12.60% 6.54%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 7.25% 2.39%
Return on Net Nonoperating Assets (RNNOA)
0.00% 643.14% 5.24%
Return on Equity (ROE)
0.00% 655.74% 11.77%
Cash Return on Invested Capital (CROIC)
0.00% -187.41% 15.82%
Operating Return on Assets (OROA)
0.00% 5.86% 5.53%
Return on Assets (ROA)
0.00% 3.34% 3.11%
Return on Common Equity (ROCE)
0.00% 28,949.21% 16.11%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,108 2,067 2,051
NOPAT Margin
4.77% 8.10% 7.21%
Net Nonoperating Expense Percent (NNEP)
0.00% 5.34% 4.15%
Return On Investment Capital (ROIC_SIMPLE)
- 12.53% 6.44%
Cost of Revenue to Revenue
74.67% 72.65% 73.56%
SG&A Expenses to Revenue
16.65% 16.11% 15.91%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
19.95% 18.94% 18.66%
Earnings before Interest and Taxes (EBIT)
1,240 2,110 2,060
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,361 3,169 3,130
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.39 3.17
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00
Price to Revenue (P/Rev)
0.27 0.25 1.20
Price to Earnings (P/E)
26.77 5.22 29.35
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
3.74% 19.15% 3.41%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.70 1.78
Enterprise Value to Revenue (EV/Rev)
0.00 0.90 1.87
Enterprise Value to EBITDA (EV/EBITDA)
0.00 7.23 16.99
Enterprise Value to EBIT (EV/EBIT)
0.00 10.87 25.82
Enterprise Value to NOPAT (EV/NOPAT)
0.00 11.09 25.94
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 12.96 30.50
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 10.72
Leverage & Solvency
- - -
Debt to Equity
0.00 45.07 0.65
Long-Term Debt to Equity
0.00 44.85 0.65
Financial Leverage
0.00 88.67 2.19
Leverage Ratio
0.00 98.30 3.79
Compound Leverage Factor
0.00 58.05 2.30
Debt to Total Capital
0.00% 97.83% 39.44%
Short-Term Debt to Total Capital
0.00% 0.46% 0.24%
Long-Term Debt to Total Capital
0.00% 97.37% 39.20%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 2.17% 26.84%
Common Equity to Total Capital
0.00% 95.84% 33.71%
Debt to EBITDA
0.00 5.20 4.01
Net Debt to EBITDA
0.00 5.14 3.39
Long-Term Debt to EBITDA
0.00 5.18 3.99
Debt to NOPAT
0.00 7.98 6.13
Net Debt to NOPAT
0.00 7.88 5.18
Long-Term Debt to NOPAT
0.00 7.94 6.09
Altman Z-Score
0.00 1.29 2.23
Noncontrolling Interest Sharing Ratio
0.00% -4,314.75% -36.86%
Liquidity Ratios
- - -
Current Ratio
0.00 3.39 4.29
Quick Ratio
0.00 1.40 2.20
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -30,752 4,962
Operating Cash Flow to CapEx
612.73% 499.72% 390.16%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00
Efficiency Ratios
- - -
Asset Turnover
0.00 0.71 0.76
Accounts Receivable Turnover
0.00 7.92 8.42
Inventory Turnover
0.00 4.16 4.53
Fixed Asset Turnover
0.00 5.55 6.07
Accounts Payable Turnover
0.00 21.32 22.86
Days Sales Outstanding (DSO)
0.00 46.06 43.34
Days Inventory Outstanding (DIO)
0.00 87.77 80.50
Days Payable Outstanding (DPO)
0.00 17.12 15.97
Cash Conversion Cycle (CCC)
0.00 116.72 107.87
Capital & Investment Metrics
- - -
Invested Capital
0.00 32,819 29,908
Invested Capital Turnover
0.00 1.55 0.91
Increase / (Decrease) in Invested Capital
0.00 32,819 -2,911
Enterprise Value (EV)
0.00 22,926 53,191
Market Capitalization
6,265 6,265 34,020
Book Value per Share
$0.00 $74.79 $13.26
Tangible Book Value per Share
$0.00 ($29.93) ($13.87)
Total Capital
0.00 16,860 31,847
Total Debt
0.00 16,494 12,561
Total Long-Term Debt
0.00 16,416 12,484
Net Debt
0.00 16,295 10,622
Capital Expenditures (CapEx)
275 354 447
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 5,711 6,327
Debt-free Net Working Capital (DFNWC)
0.00 5,910 8,266
Net Working Capital (NWC)
0.00 5,832 8,189
Net Nonoperating Expense (NNE)
874 867 894
Net Nonoperating Obligations (NNO)
0.00 32,453 10,622
Total Depreciation and Amortization (D&A)
1,121 1,059 1,070
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 22.39% 22.25%
Debt-free Net Working Capital to Revenue
0.00% 23.17% 29.07%
Net Working Capital to Revenue
0.00% 22.86% 28.80%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.01)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 810M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.01)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 810M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 1.31B
Normalized Net Operating Profit after Tax (NOPAT)
1,108 2,067 2,051
Normalized NOPAT Margin
4.77% 8.10% 7.21%
Pre Tax Income Margin
1.14% 4.88% 4.39%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00
Payout Ratios
- - -
Dividend Payout Ratio
48.72% 126.50% 44.77%
Augmented Payout Ratio
48.72% 128.17% 221.00%

Quarterly Metrics And Ratios for Medline

This table displays calculated financial ratios and metrics derived from Medline's official financial filings.

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/29/2025 6/28/2025 3/28/2026 6/27/2026
DEI Shares Outstanding
0.00 0.00 1,313,693,412.00 1,313,688,164.00
DEI Adjusted Shares Outstanding
0.00 0.00 1,313,693,412.00 1,313,688,164.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.10 0.05
Growth Metrics
- - - -
Revenue Growth
0.00% 0.00% 10.66% 11.60%
EBITDA Growth
0.00% 0.00% -14.57% -26.45%
EBIT Growth
0.00% 0.00% -22.08% -39.18%
NOPAT Growth
0.00% 0.00% -36.28% -60.77%
Net Income Growth
0.00% 0.00% -25.78% -58.26%
EPS Growth
0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
0.00% 0.00% -39.59% 262.94%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
0.00% 3.64% 0.00% 4.53%
EBITDA Q/Q Growth
0.00% 4.57% 0.00% -9.97%
EBIT Q/Q Growth
0.00% 6.20% 0.00% -17.10%
NOPAT Q/Q Growth
0.00% 9.47% 0.00% -32.59%
Net Income Q/Q Growth
0.00% 3.42% 0.00% -41.84%
EPS Q/Q Growth
0.00% 0.00% 0.00% -56.25%
Operating Cash Flow Q/Q Growth
0.00% -71.11% 0.00% 73.54%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 2.03%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -2.39%
Profitability Metrics
- - - -
Gross Margin
27.45% 27.66% 25.04% 28.82%
EBITDA Margin
12.19% 12.30% 9.41% 8.11%
Operating Margin
8.59% 9.32% 5.74% 5.14%
EBIT Margin
8.25% 8.45% 5.81% 4.61%
Profit (Net Income) Margin
4.85% 4.84% 3.25% 1.81%
Tax Burden Percent
95.27% 92.76% 82.13% 59.15%
Interest Burden Percent
61.68% 61.68% 68.15% 66.38%
Effective Tax Rate
4.73% 7.24% 17.87% 40.85%
Return on Invested Capital (ROIC)
0.00% 0.00% 9.26% 6.28%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 7.17% 4.37%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 3.83% 2.27%
Return on Equity (ROE)
0.00% 0.00% 13.09% 8.55%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 4.34% 3.50%
Return on Assets (ROA)
0.00% 0.00% 2.43% 1.38%
Return on Common Equity (ROCE)
0.00% 0.00% 7.62% 5.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
544 596 347 234
NOPAT Margin
8.19% 8.65% 4.71% 3.04%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 2.08% 1.91%
Return On Investment Capital (ROIC_SIMPLE)
- - 1.09% 0.74%
Cost of Revenue to Revenue
72.55% 72.34% 74.96% 71.18%
SG&A Expenses to Revenue
16.10% 15.58% 16.70% 16.85%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
18.86% 18.34% 19.30% 23.68%
Earnings before Interest and Taxes (EBIT)
548 582 427 354
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
810 847 692 623
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 3.03 2.89
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 1.17 1.12
Price to Earnings (P/E)
0.00 0.00 35.32 48.29
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 2.83% 2.07%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.77 1.76
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 1.80 1.70
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 17.44 18.25
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 27.09 29.73
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 28.47 34.28
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 35.64 25.54
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00
Leverage & Solvency
- - - -
Debt to Equity
0.00 0.00 0.65 0.66
Long-Term Debt to Equity
0.00 0.00 0.65 0.66
Financial Leverage
0.00 0.00 0.53 0.52
Leverage Ratio
0.00 0.00 2.02 2.06
Compound Leverage Factor
0.00 0.00 1.37 1.37
Debt to Total Capital
0.00% 0.00% 39.38% 39.73%
Short-Term Debt to Total Capital
0.00% 0.00% 0.24% 0.09%
Long-Term Debt to Total Capital
0.00% 0.00% 39.14% 39.64%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 25.30% 23.71%
Common Equity to Total Capital
0.00% 0.00% 35.31% 36.56%
Debt to EBITDA
0.00 0.00 4.17 4.51
Net Debt to EBITDA
0.00 0.00 3.43 3.55
Long-Term Debt to EBITDA
0.00 0.00 4.15 4.50
Debt to NOPAT
0.00 0.00 6.81 8.48
Net Debt to NOPAT
0.00 0.00 5.60 6.67
Long-Term Debt to NOPAT
0.00 0.00 6.77 8.46
Altman Z-Score
0.00 0.00 2.09 2.06
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 41.74% 39.34%
Liquidity Ratios
- - - -
Current Ratio
0.00 0.00 4.41 4.33
Quick Ratio
0.00 0.00 2.33 2.34
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -29,338 -28,743
Operating Cash Flow to CapEx
695.92% 179.09% 429.17% 644.14%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
Efficiency Ratios
- - - -
Asset Turnover
0.00 0.00 0.75 0.76
Accounts Receivable Turnover
0.00 0.00 7.93 8.18
Inventory Turnover
0.00 0.00 4.49 4.74
Fixed Asset Turnover
0.00 0.00 6.12 6.37
Accounts Payable Turnover
0.00 0.00 23.18 21.18
Days Sales Outstanding (DSO)
0.00 0.00 46.02 44.63
Days Inventory Outstanding (DIO)
0.00 0.00 81.21 77.07
Days Payable Outstanding (DPO)
0.00 0.00 15.75 17.23
Cash Conversion Cycle (CCC)
0.00 0.00 111.48 104.47
Capital & Investment Metrics
- - - -
Invested Capital
0.00 0.00 29,685 28,977
Invested Capital Turnover
0.00 0.00 1.96 2.07
Increase / (Decrease) in Invested Capital
0.00 0.00 29,685 28,977
Enterprise Value (EV)
0.00 0.00 52,528 50,868
Market Capitalization
6,265 6,265 34,115 33,463
Book Value per Share
$0.00 $0.00 $8.58 $8.81
Tangible Book Value per Share
$0.00 $0.00 ($8.01) ($7.64)
Total Capital
0.00 0.00 31,921 31,654
Total Debt
0.00 0.00 12,572 12,577
Total Long-Term Debt
0.00 0.00 12,495 12,548
Net Debt
0.00 0.00 10,336 9,900
Capital Expenditures (CapEx)
98 110 96 111
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 6,485 6,384
Debt-free Net Working Capital (DFNWC)
0.00 0.00 8,721 9,061
Net Working Capital (NWC)
0.00 0.00 8,644 9,032
Net Nonoperating Expense (NNE)
222 263 108 95
Net Nonoperating Obligations (NNO)
0.00 0.00 10,336 9,900
Total Depreciation and Amortization (D&A)
262 265 265 269
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 22.25% 21.32%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 29.93% 30.26%
Net Working Capital to Revenue
0.00% 0.00% 29.66% 30.17%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.16 $0.07
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 819.08M 856.67M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.16 $0.07
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 824.84M 860.89M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 1.31B 1.31B
Normalized Net Operating Profit after Tax (NOPAT)
544 596 347 234
Normalized NOPAT Margin
8.19% 8.65% 4.71% 3.04%
Pre Tax Income Margin
5.09% 5.21% 3.96% 3.06%
Debt Service Ratios
- - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% 0.00% 49.16% 38.41%
Augmented Payout Ratio
0.00% 0.00% 238.45% 268.86%

Financials Breakdown Chart

Key Financial Trends

Medline’s Q2 2026 results show strong revenue growth and improved operating cash flow, but profitability weakened substantially. The company’s revenue increased to $7.685 billion, up 11.6% from $6.886 billion in Q2 2025 and 4.5% from Q1 2026. Gross profit rose 16.8% year over year to $2.215 billion, lifting the gross margin to approximately 28.8% from 27.7%.

Despite the stronger top line, operating income declined to $395 million from $642 million in the year-ago quarter. The operating margin fell to about 5.1% from 9.3%, primarily because selling, general and administrative expenses increased to $1.295 billion and other operating expenses rose sharply to $348 million. Consolidated net income fell 58.3% year over year to $139 million, while net income attributable to common shareholders declined to $60 million, or $0.07 per diluted share.

Cash generation improved considerably. Q2 operating cash flow was $715 million, compared with $197 million in Q2 2025 and $412 million in Q1 2026. However, cash declined by $364 million during the quarter because of $461 million in investing outflows and $159 million in net financing outflows. The financing activity largely reflected debt refinancing, with $4.733 billion of debt issued and $4.774 billion repaid.

The balance sheet remains liquid but highly leveraged. Medline held $2.327 billion in cash and $350 million in short-term investments at the end of Q2. Total debt was approximately $12.577 billion, while total liabilities reached $20.273 billion. Goodwill and intangible assets totaled roughly $21.6 billion, or about 55% of total assets, making asset quality and future impairment risk important considerations for investors.

  • Revenue growth remains robust: Q2 revenue rose 11.6% year over year, and first-half revenue was approximately 11.6% higher than in the first half of 2025.
  • Gross margin improved: Q2 gross margin increased to approximately 28.8% from 27.7% in Q2 2025, indicating better gross-profit conversion despite higher revenue.
  • Operating cash flow strengthened: Q2 operating cash flow increased to $715 million from $197 million a year earlier, providing meaningful liquidity for debt service and investment.
  • Working-capital pressure eased sequentially: The cash-flow impact from operating assets and liabilities improved to negative $99 million in Q2 from negative $124 million in Q1.
  • Liquidity is substantial: Cash, cash equivalents and short-term investments totaled approximately $2.677 billion at the end of Q2, while current assets exceeded current liabilities by more than four times.
  • Debt refinancing dominated financing activity: Medline issued and repaid more than $4.7 billion of debt during Q2. This appears to be primarily refinancing rather than a major change in reported debt, but future interest costs and maturity terms remain important.
  • Capital investment is continuing: Property, plant and equipment purchases totaled $111 million in Q2, up from $96 million in Q1, supporting capacity and infrastructure but consuming cash.
  • Noncontrolling interests are significant: $79 million of Q2 net income was attributable to noncontrolling interests, leaving only $60 million for common shareholders. Investors should focus on earnings attributable to common equity rather than consolidated earnings alone.
  • Operating profitability deteriorated: Q2 operating income fell 38.5% year over year, and the operating margin dropped to approximately 5.1% from 9.3%.
  • Leverage and interest costs remain risks: Medline had approximately $12.6 billion of debt and paid $263 million of cash interest in Q2. In addition, goodwill and intangible assets represent more than half of total assets, increasing sensitivity to impairment or refinancing pressures.

Overall, Medline is producing attractive revenue growth and substantially better operating cash flow, but the earnings trend is less favorable. Investors should watch whether the company can control SG&A and other operating costs, stabilize operating margins, and convert its stronger cash flow into sustained debt reduction rather than relying on continued refinancing.

10/10/26 04:49 PM ETAI Generated. May Contain Errors.

Medline Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Medline's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Medline's net income appears to be on an upward trend, with a most recent value of $1.16 billion in 2025, rising from $234 million in 2023. The previous period was $1.20 billion in 2024. View Medline's forecast to see where analysts expect Medline to go next.

Medline's total operating income in 2025 was $2.21 billion, based on the following breakdown:
  • Total Gross Profit: $7.52 billion
  • Total Operating Expenses: $5.31 billion

Over the last 2 years, Medline's total revenue changed from $23.23 billion in 2023 to $28.43 billion in 2025, a change of 22.4%.

In the past 1 quarters, Medline's cash and equivalents has ranged from $2.24 billion in Q1 2026 to $2.33 billion in Q2 2026, and is currently $2.33 billion as of their latest financial filing in Q2 2026.

Medline had total debt of $12.56 billion at the end of 2025, a 23.8% decrease from 2024, and none in 2023.

Over the last 2 years, Medline's book value per share changed from 0.00 in 2023 to 13.26 in 2025, a change of 1,325.6%.



Financial statements for NASDAQ:MDLN last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners