Integer Holdings Corp cash flow statement
In fiscal 2025, Integer Holdings Corp's operations generated $196m of cash; it spent $91.0m on capital projects, leaving free cash flow of $105m. It returned $50.0m through buybacks.
Cash flow statement
| Fiscal year | 2009Jan 2010 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Jan 2014 | 2014Jan 2015 | 2015Jan 2016 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMOct 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 72 | 77 | 90 | 65 | 57 | 81 | 12 | 106 | 149 | 167 | 165 | 181 | 157 | 116 | 180 | 205 | 196 | 176 |
| Depreciation and amortisation | 47 | 36 | 36 | 46 | 36 | 37 | 45 | 91 | 103 | 89 | 78 | 79 | 81 | 92 | 99 | 111 | 131 | 139 |
| Stock-based pay | 5 | 7 | 12 | 11 | 14 | 13 | 9 | 8 | 15 | 10 | 9 | 9 | 16 | 21 | 23 | 25 | 23 | 23 |
| Capital spending | 20 | 16 | 22 | 41 | 19 | 25 | 45 | 59 | 47 | 45 | 48 | 47 | 53 | 75 | 120 | 105 | 91 | 95 |
| Free cash flow | 52 | 61 | 67 | 24 | 38 | 56 | −32 | 47 | 102 | 122 | 117 | 135 | 103 | 42 | 60 | 100 | 105 | 82 |
| Free cash flow after stock pay | 47 | 54 | 55 | 13 | 24 | 43 | −42 | 38 | 87 | 112 | 108 | 125 | 87 | 21 | 37 | 75 | 82 | 59 |
| Share buybacks | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 50 | 100 |
| Shares issued | 0 | 1 | 2 | 1 | 13 | 8 | 7 | 3 | — | — | — | — | — | — | — | — | — | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 | 2026 Q3Oct 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 63 | 31 | 44 | 66 | 55 | 25 | 60 | 37 |
| Depreciation and amortisation | 29 | 30 | 32 | 33 | 36 | 35 | 35 | 34 |
| Stock-based pay | 6 | 7 | 6 | 5 | 6 | 7 | 5 | 5 |
| Capital spending | 19 | 25 | 19 | 19 | 27 | 24 | 23 | 21 |
| Free cash flow | 44 | 6 | 25 | 46 | 28 | 1 | 37 | 16 |
| Free cash flow after stock pay | 38 | −1 | 19 | 41 | 22 | −6 | 32 | 11 |
Compare with peers
- Integra Lifesciences Holdings Corp cash flow
- Merit Medical Systems Inc cash flow
- Penumbra Inc cash flow
- Teleflex Inc cash flow
- Enovis Corp cash flow
Head to head: IART vs ITGRITGR vs MMSIITGR vs PENITGR vs TFX
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies