The company maintains a strained capital structure with $1.5 billion in goodwill and a debt-to-equity ratio of 0.64 as of 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 1.19B | 1.18B | 1.44B | 1.22B | 1.24B | 1.03B | 914.38M | 882.2M | 927.04M | 864.66M | 569.1M | 505.01M | 437.21M | 394.3M | 325.5M | 262.99M | 207.83M | 207.94M | 179.39M | 153.26M | 171.44M | 137.76M | 117.04M | 111.22M | 114.21M | 90.4M | 67.2M | 49.4M | 47.9M | 41.1M | 38.2M |
| Cash & Short-Term Investments | 288.33M | 307.96M | 308.57M | 254.72M | 213.01M | 567.25M | 410.78M | 292.64M | 382.11M | 300.13M | 445.08M | 377.4M | 346.76M | 296.89M | 226.16M | 159.99M | 93.36M | 108.14M | 111.79M | 95.64M | 116.92M | 86.74M | 87.34M | 73.14M | 88.47M | 73.03M | 50.79M | 38.4M | 2M | 3M | 2.1M |
| Cash Only | 288.33M | 307.96M | 308.57M | 254.22M | 208.78M | 552.83M | 396.1M | 268.67M | 344.78M | 290.07M | 445.08M | 336.16M | 275.81M | 226.02M | 146.9M | 99.59M | 78.85M | 51.25M | 55.7M | 7.87M | 13.15M | 6.85M | 5.62M | 1.79M | 4.17M | 3.9M | 1.95M | 1.9M | 2M | 3M | 2.1M |
| Short-Term Investments | 0 | 0 | 0 | 501K | 4.22M | 14.42M | 14.69M | 23.97M | 37.33M | 10.06M | 0 | 41.23M | 70.95M | 70.87M | 79.26M | 60.4M | 14.51M | 56.89M | 56.09M | 87.77M | 103.77M | 79.89M | 81.72M | 71.35M | 84.3M | 69.13M | 48.84M | 36.5M | 0 | 0 | 0 |
| Accounts Receivable | 201.08M | 180.51M | 202.7M | 182.15M | 246.9M | 124.81M | 127.77M | 202.22M | 196.44M | 149.12M | 59.11M | 57.85M | 39.05M | 45.32M | 49.13M | 43.57M | 55.11M | 47.78M | 38.42M | 26.11M | 26.61M | 24.82M | 11.56M | 29.09M | 16.63M | 13.06M | 12.43M | 7.1M | 6.5M | 3.4M | 3M |
| Days Sales Outstanding | 34.61 | 29.55 | 31.06 | 29.43 | 39.53 | 34.61 | 36.69 | 58.29 | 51.21 | 42.11 | 56.87 | 61.8 | 46.09 | 52.73 | 56.59 | 52.63 | 70.68 | 75.32 | 68.5 | 50.66 | 48.17 | 57.51 | 55.83 | 98.89 | 69.14 | 69.04 | 80.71 | 55.14 | 59.61 | 40.82 | 44.51 |
| Inventory | 605.59M | 615.86M | 584.68M | 709.36M | 696.01M | 290.24M | 314.93M | 337.64M | 311.16M | 288.66M | 49.26M | 43.63M | 36.93M | 34.45M | 36.33M | 40.42M | 44.06M | 41.33M | 17.93M | 19.5M | 16.32M | 15.44M | 8.43M | 3.4M | 5.75M | 1.59M | 1.44M | 2.1M | 2M | 1.8M | 2.2M |
| Days Inventory Outstanding | 163.59 | 159.38 | 137.04 | 170.42 | 160.56 | 128.44 | 142 | 155.15 | 136.83 | 121.59 | 101.03 | 99 | 85.4 | 79.09 | 82.7 | 92.31 | 104.43 | 122.94 | 56.95 | 64.78 | 49.24 | 63.93 | 77.2 | 25.6 | 57.55 | 20.11 | 27.32 | 47.91 | 51.05 | 61.4 | 95.6 |
| Other Current Assets | 69.75M | 47.63M | 321.42M | 41.01M | 43.05M | 20.27M | 25.24M | 27.16M | 21.1M | 38.89M | 13.99M | 18.5M | 10.5M | 10.32M | 11.56M | 10.84M | 14.63M | 8.71M | 6.7M | 9.26M | 7.06M | 7M | 3.14M | 2.01M | 1.71M | 2.11M | 2.55M | 1.8M | 37.4M | 32.9M | 30.9M |
| Total Non-Current Assets | 2.82B | 2.86B | 2.76B | 3.16B | 3.28B | 850.93M | 849.32M | 810.18M | 658.36M | 632.29M | 135.59M | 121.82M | 103.89M | 105.35M | 103.01M | 100.7M | 104.39M | 101.22M | 104.05M | 89.34M | 72.81M | 66.78M | 47.72M | 53.07M | 42.82M | 26.94M | 25.66M | 26M | 14.5M | 10.1M | 11.4M |
| Property, Plant & Equipment | 502.13M | 506.29M | 499.3M | 685.52M | 713.58M | 510.88M | 513.2M | 490.55M | 432.64M | 398.68M | 85.7M | 74.32M | 86.09M | 87.86M | 85.94M | 83.05M | 83.55M | 78.39M | 69.9M | 72.71M | 59.04M | 52.19M | 40.93M | 41.04M | 34.61M | 25.12M | 23.92M | 24.4M | 13.8M | 9.6M | 10.9M |
| Fixed Asset Turnover | 4.24x | 4.40x | 4.77x | 3.30x | 3.20x | 2.58x | 2.48x | 2.58x | 3.24x | 3.24x | 4.43x | 4.60x | 3.59x | 3.57x | 3.69x | 3.64x | 3.41x | 2.95x | 2.93x | 2.59x | 3.42x | 3.02x | 1.85x | 2.62x | 2.54x | 2.75x | 2.35x | 1.93x | 2.88x | 3.17x | 2.26x |
| Goodwill | 1.49B | 1.5B | 1.43B | 1.47B | 1.45B | 43.44M | 33M | 31.25M | 11.2M | 12.36M | 5.58M | 6.46M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 598.97M | 633.56M | 740.79M | 870.59M | 982.77M | 188.31M | 197.23M | 211.41M | 133.42M | 143.75M | 22.38M | 23.94M | 7.06M | 8.49M | 9.95M | 11.42M | 14.81M | 16.78M | 10.78M | 11.88M | 9.78M | 10.96M | 2.78M | 4.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 528.97M | 131.59M | 8.76M | 3.12M | 3.69M | 7.86M | 12.97M | 0 | 2.02M | 14.58M | -21.93M | -17.1M | -13.94M | -7.52M | 97.37M | 0 | 0 | -3.71M | 11.35M | 0 | 0 | 0 | -1.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 80.79M | 62.88M | 56.11M | 88.19M | 99.69M | 57.83M | 61.88M | 48.98M | 40.42M | 38.14M | 21.93M | 17.1M | 13.94M | 7.52M | -97.37M | 0 | 0 | 4.57M | 8.16M | 2.31M | 1.11M | 2.9M | 4.01M | 5.18M | 3.9M | 856K | 1.74M | 1.6M | 700K | 500K | 500K |
| Total Assets | 4.01B | 4.05B | 4.2B | 4.38B | 4.52B | 1.88B | 1.76B | 1.69B | 1.59B | 1.5B | 704.69M | 626.83M | 541.1M | 499.64M | 428.51M | 363.69M | 312.23M | 309.15M | 283.43M | 242.59M | 244.25M | 204.54M | 164.77M | 164.29M | 157.03M | 117.34M | 92.86M | 75.4M | 62.4M | 51.2M | 49.6M |
| Asset Turnover | 0.53x | 0.55x | 0.57x | 0.52x | 0.50x | 0.70x | 0.72x | 0.75x | 0.88x | 0.86x | 0.54x | 0.55x | 0.57x | 0.63x | 0.74x | 0.83x | 0.91x | 0.75x | 0.72x | 0.78x | 0.83x | 0.77x | 0.46x | 0.65x | 0.56x | 0.59x | 0.61x | 0.62x | 0.64x | 0.59x | 0.50x |
| Asset Growth % | -16.61% | -3.65% | -3.99% | -3.04% | 140.1% | 6.64% | 4.21% | 6.75% | 5.91% | 112.43% | 12.42% | 15.84% | 8.3% | 16.6% | 17.82% | 16.48% | 0.99% | 9.07% | 16.83% | -0.68% | 19.42% | 24.14% | 0.29% | 4.62% | 33.82% | 26.36% | 23.16% | 20.83% | 21.88% | 3.23% | 3.55% |
| Total Current Liabilities | 517.9M | 498.86M | 556.18M | 481.84M | 494.56M | 200.78M | 195.49M | 248.47M | 249.29M | 210.29M | 40.54M | 42.62M | 28.73M | 26.89M | 29.12M | 29.31M | 25.76M | 33.7M | 21.96M | 21.48M | 15.92M | 13.89M | 7.45M | 8.29M | 11.64M | 10.66M | 9.48M | 7.4M | 4.1M | 3.2M | 2.7M |
| Accounts Payable | 173.98M | 154.37M | 148.02M | 150.03M | 215.9M | 81.13M | 71.86M | 128.63M | 120.47M | 78.23M | 14.64M | 13.67M | 11.38M | 11.34M | 11.31M | 13.25M | 10.88M | 18.42M | 7.88M | 8.44M | 8.13M | 5.08M | 2.69M | 3.05M | 5.05M | 2.4M | 1.69M | 1M | 700K | 1.4M | 1.9M |
| Days Payables Outstanding | 44.48 | 39.95 | 34.69 | 36.04 | 49.81 | 35.9 | 32.4 | 59.1 | 52.98 | 32.95 | 30.03 | 31.02 | 26.31 | 26.02 | 25.74 | 30.26 | 25.79 | 54.81 | 25.03 | 28.03 | 24.54 | 21.03 | 24.66 | 22.99 | 50.51 | 30.29 | 32.11 | 22.81 | 17.87 | 47.76 | 82.56 |
| Short-Term Debt | 34.19M | 34.67M | 51M | 51M | 29.69M | 0 | 9.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 145.32M | 33.84M | 30.36M | 31.64M | 30.84M | 12.65M | 5.57M | 6.7M | 3.81M | 3.33M | 0 | 0 | 0 | 0 | 0 | 0 | 254K | 2.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 134.86M | 134.25M | 103.17M | 71.21M | 42.93M | 33.11M | 53.51M | 15.22M | 58.61M | 67.31M | 12.28M | 8.14M | 1.37M | 0 | 5.16M | 3.68M | 5.61M | 5.34M | 0 | 7.67M | 2.38M | 4.22M | 2.31M | 0 | 0 | 0 | 7.79M | 6.4M | 3.4M | 1.8M | 800K |
| Current Ratio | 2.30x | 2.36x | 2.59x | 2.53x | 2.50x | 5.13x | 4.68x | 3.55x | 3.72x | 4.11x | 14.04x | 11.85x | 15.22x | 14.67x | 11.18x | 8.97x | 8.07x | 6.17x | 8.17x | 7.14x | 10.77x | 9.92x | 15.70x | 13.42x | 9.81x | 8.48x | 7.09x | 6.68x | 11.68x | 12.84x | 14.15x |
| Quick Ratio | 1.13x | 1.13x | 1.54x | 1.06x | 1.09x | 3.68x | 3.07x | 2.19x | 2.47x | 2.74x | 12.82x | 10.83x | 13.93x | 13.38x | 9.93x | 7.59x | 6.36x | 4.94x | 7.35x | 6.23x | 9.74x | 8.81x | 14.57x | 13.01x | 9.31x | 8.33x | 6.94x | 6.39x | 11.20x | 12.28x | 13.33x |
| Cash Conversion Cycle | 153.73 | 148.98 | 133.4 | 163.81 | 150.28 | 127.14 | 146.29 | 154.33 | 135.07 | 130.75 | 127.88 | 129.78 | 105.18 | 105.8 | 113.55 | 114.67 | 149.32 | 143.46 | 100.43 | 87.42 | 72.87 | 100.41 | 108.36 | 101.5 | 76.18 | 58.86 | 75.91 | 80.23 | 92.79 | 54.47 | 57.55 |
| Total Non-Current Liabilities | 1.38B | 1.43B | 1.68B | 1.77B | 1.93B | 63.93M | 65.94M | 66.67M | 72.45M | 88.41M | 4M | 4.34M | 4.12M | 8.03M | 8.54M | 11.22M | 12.18M | 10.45M | 8.44M | 7.21M | 3.08M | 529K | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 100K | 200K |
| Long-Term Debt | 1.26B | 1.31B | 1.53B | 1.58B | 1.62B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 196M | 47.68M | 43.11M | 54.93M | 62.77M | 36.04M | 43.41M | 28.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 136.86M | 37.76M | 48.81M | 55.87M | 126.01M | 1.49M | 1.66M | 2.09M | 721K | 1.49M | 1.37M | 1.37M | 1.38M | 3.63M | 5.25M | 7.14M | 8.02M | 5.7M | 8.44M | 4.33M | 3.08M | 529K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 200K |
| Other Non-Current Liabilities | 62.37M | 32.52M | 49.69M | 74.04M | 102.46M | 26.4M | 19.67M | 35.12M | 71.73M | 86.92M | 2.63M | 2.96M | 2.75M | 4.4M | 3.29M | 4.08M | 4.16M | 4.75M | 0 | 2.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 |
| Total Liabilities | 1.9B | 1.93B | 2.24B | 2.26B | 2.43B | 264.71M | 261.43M | 315.14M | 321.74M | 298.7M | 44.53M | 46.95M | 32.85M | 34.92M | 37.66M | 40.53M | 37.94M | 44.15M | 30.4M | 28.69M | 19M | 14.42M | 7.45M | 8.29M | 11.64M | 10.66M | 9.48M | 7.4M | 4.2M | 3.3M | 2.9M |
| Total Debt | 1.34B | 1.39B | 1.64B | 1.7B | 1.73B | 45.05M | 52.7M | 36.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 1.05B | 1.08B | 1.33B | 1.45B | 1.53B | -507.78M | -343.4M | -232.41M | -344.78M | -290.07M | -445.08M | -336.16M | -275.81M | -226.02M | -146.9M | -99.59M | -78.85M | -51.25M | -55.7M | -7.87M | -13.15M | -6.85M | -5.62M | -1.79M | -4.17M | -3.9M | -1.95M | -1.9M | -2M | -3M | -2.1M |
| Debt / Equity | 0.64x | 0.66x | 0.84x | 0.80x | 0.83x | 0.03x | 0.04x | 0.03x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt / EBITDA | 4.71x | 4.28x | 36.16x | 6.77x | 9.02x | 0.20x | 0.27x | 0.20x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 3.69x | 3.34x | 29.36x | 5.76x | 7.93x | -2.28x | -1.78x | -1.26x | -3.58x | -5.63x | -4.36x | -3.88x | -4.72x | -3.16x | -1.83x | -1.19x | -1.18x | -0.96x | -1.22x | -0.22x | -0.31x | -0.18x | -0.39x | -0.04x | -0.12x | -0.14x | -0.09x | -0.11x | -0.16x | -0.30x | -0.26x |
| Interest Coverage | 2.14x | 1.03x | 0.38x | 0.24x | -0.62x | 144.72x | 56.62x | 209.94x | 278.08x | 26.05x | 722.73x | 1788.15x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 2.11B | 2.12B | 1.97B | 2.12B | 2.09B | 1.62B | 1.5B | 1.38B | 1.26B | 1.2B | 660.15M | 579.87M | 508.25M | 464.73M | 390.86M | 323.16M | 274.29M | 265M | 253.03M | 213.9M | 225.25M | 190.12M | 157.31M | 156M | 145.39M | 106.68M | 83.38M | 68M | 58.2M | 47.9M | 46.7M |
| Equity Growth % | 21.99% | 8.07% | -7.45% | 1.6% | 29.32% | 7.57% | 9.08% | 8.99% | 5.46% | 81.51% | 13.85% | 14.09% | 9.37% | 18.9% | 20.95% | 17.82% | 3.5% | 4.73% | 18.29% | -5.04% | 18.47% | 20.85% | 0.84% | 7.3% | 36.29% | 27.94% | 22.62% | 16.84% | 21.5% | 2.57% | 2.19% |
| Book Value per Share | 83.87 | 85.28 | 80.58 | 88.14 | 87.56 | 74.19 | 69.58 | 63.92 | 58.50 | 57.45 | 38.26 | 35.15 | 32.48 | 30.43 | 26.54 | 22.82 | 19.80 | 17.69 | 17.37 | 14.01 | 14.44 | 12.64 | 10.52 | 10.37 | 9.47 | 7.38 | 6.14 | 5.22 | 4.61 | 3.98 | 3.52 |
| Total Shareholders' Equity | 2.11B | 2.12B | 1.97B | 2.12B | 2.09B | 1.62B | 1.5B | 1.38B | 1.26B | 1.2B | 660.15M | 579.87M | 508.25M | 464.73M | 390.86M | 323.16M | 274.29M | 265M | 253.03M | 213.9M | 224.89M | 189.2M | 156.35M | 156M | 145.39M | 106.68M | 83.38M | 68M | 58.2M | 47.9M | 46.7M |
| Common Stock | 2.52M | 2.47M | 2.45M | 2.41M | 2.4M | 2.13M | 2.11M | 2.07M | 2.05M | 2.02M | 1.63M | 1.61M | 1.56M | 1.51M | 1.49M | 1.49M | 1.49M | 1.48M | 1.48M | 1.48M | 1.48M | 1.42M | 1.42M | 1.42M | 1.41M | 887K | 887K | 900K | 0 | 0 | 0 |
| Retained Earnings | 721.02M | 690.89M | 690.16M | 807.85M | 837.5M | 911.79M | 808.65M | 721.78M | 620.75M | 585.62M | 516.98M | 453.9M | 408.91M | 382.58M | 342.16M | 303.46M | 258.79M | 227.86M | 201.3M | 177M | 153.93M | 128.26M | 107.99M | 102.99M | 80.69M | 61.01M | 45.61M | 33.4M | 24.2M | 16.9M | 11.3M |
| Treasury Stock | -25.18M | -22K | -92K | -262K | -243K | -27K | -39K | -157K | -95K | 0 | -14K | 0 | 0 | -49K | -15.13M | -35.35M | -41.43M | -19.88M | -1.62M | -40.78M | -5.38M | -609K | -15.29M | -12.12M | 0 | -987K | -4.82M | -7.2M | 0 | 0 | 0 |
| Accumulated OCI | -51.9M | -34.63M | -139.4M | -53.08M | -80.98M | -19.27M | -1.52M | -15.4M | -16.95M | -14.96M | -21.27M | -20.76M | -9.55M | 2.19M | -1.43M | -3.23M | -1.06M | 1.19M | 902K | 1.4M | 381K | -28K | 480K | 177K | -24.35M | -19.82M | -16.21M | -12.5M | -9.1M | -7.1M | -5.2M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358K | 923K | 966K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Integration-driven leverage pressure
As reported in recent quarterly filings, ICUI's total assets have contracted from $4.4 billion in 2023Q4 to $4.0 billion in 2026Q1, suggesting that the company is currently struggling to maintain its asset base while navigating the complex operational integration of the Smiths Medical acquisition.
The consistent decline in total assets alongside stagnant equity levels indicates that the company is not currently generating sufficient internal growth to offset the amortization of acquired assets. Investors should monitor whether this downward trajectory in asset value reflects a strategic rationalization of the portfolio or a more concerning erosion of the company's competitive footprint.
Based on the provided financial data, the company's debt-to-equity ratio has fluctuated between 0.64 and 0.84 over the last ten quarters, reflecting a persistent reliance on external financing to manage the capital-intensive requirements of its infusion pump and consumables business model.
While the debt load appears somewhat managed, the absolute level of $1.3 billion in debt relative to the company's thin operating margins suggests limited room for further balance sheet expansion. This leverage profile may constrain management's ability to pursue additional inorganic growth or respond effectively to competitive pricing pressures in the infusion market.
According to recent balance sheet disclosures, goodwill remains a significant component of the asset base at $1.5 billion, representing a substantial portion of the $4.0 billion in total assets as of 2026Q1, which warrants careful investigation regarding potential future impairment risks.
The heavy reliance on intangible assets suggests that the company's valuation is highly sensitive to the long-term success of its recent acquisitions. If the anticipated synergies from the Smiths Medical integration fail to materialize, the company may face significant non-cash write-downs that would further weaken its equity position.
As reported in financial statements, the current ratio has remained relatively stable, hovering between 2.30 and 2.61, yet the absolute cash position of $288.3 million in 2026Q1 provides a limited buffer against potential operational shocks or unexpected regulatory costs.
While the current ratio suggests adequate short-term liquidity, the company's reliance on recurring revenue from consumables makes it vulnerable to any disruption in hospital procurement cycles. Investors should monitor the cash runway closely, as the current liquidity profile leaves little margin for error during periods of high integration-related cash outflows.
Quick answers to the most common questions about buying ICUI stock.
As of 2025, ICU Medical, Inc. (ICUI) had total assets of $4.05B including $1.18B in current assets.
ICU Medical, Inc. (ICUI) carries total debt of $1.39B, offset by $308.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
ICU Medical, Inc. (ICUI) has total shareholders' equity (book value) of $2.12B ($85.28 book value per share). Book value represents the net worth of the company belonging to common stock holders.
ICU Medical, Inc. (ICUI) reported a current ratio of 2.36x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.