KabuDo

NYSE: BAX · Health Care Supplies

Baxter International Inc.

Baxter makes hospital products: IV solutions and infusion pumps, injectable drugs and drug compounding, surgical products, and — through Hillrom, acquired in 2021 — hospital beds, patient monitoring and other connected care equipment. It has been shrinking to pay down debt: it sold BioPharma Solutions in 2023 ($3.96 billion) and its Kidney Care business (now Vantive) to Carlyle in January 2025 ($3.80 billion). 2025 sales from continuing operations rose 6% to $11.2 billion, but the company posted a net loss of $957 million after $2.09 billion of special items, including goodwill impairments. Its Novum IQ large-volume infusion pump has been on a U.S. and Canada ship hold since 2025 Class I recalls, and in November 2025 Baxter cut its quarterly dividend to $0.01 to speed up debt reduction. Andrew Hider became CEO in July 2025. Figures for 2021 include Kidney Care; 2022 onward exclude it.

Last updated

Analysis last edited: October 31, 2026 · Financial data fetched: October 17, 2026 10:06 (SEC EDGAR) · Source 10-K filed: February 12, 2026

Built on10-K FY2025 · filed 2026-02-1210-Q (quarter ended 2026-09-30) · filed 2026-10-29

Next update expectedAfter FY2026’s 10-K is filed (roughly 60–90 days after fiscal year end (sooner for larger filers)), financials and analysis will be refreshed.

01

At a glanceFrom SEC data

Eight headline measures, each placed among the companies covered on this site.

Revenue growth
-0.7%

Higher than 6% of 372 non-financial companies

Average yearly growth over the years shown

Operating margin
-2.7%

Higher than 3% of 311 non-financial companies

Latest fiscal year (FY2025)

ROIC minus WACC
-7.9 pts

Higher than 7% of 311 non-financial companies

Return on capital above (or below) its estimated cost

Net debt ÷ EBITDA
11.2x

Higher than 99% of 304 non-financial companies

Below 0 means more cash than debt

Cash conversion
—

Operating cash flow ÷ net income

Dividend raises
0 of 5

Years the dividend per share rose, of the last 5

P/E today
—

Latest close 2026-11-04; trailing 12 months to 2026-09-30

Beta
0.94

Above 1 = moves more than the market

Each marker shows where this company sits among the non-financial companies covered on this site, not all listed companies (left = lowest, right = highest). A high position is not automatically good — for net debt ÷ EBITDA, higher means more debt. Details and formulas are in the sections below and in How to read this.

02

Valuation todayFrom SEC data

Price-based measures at the latest close, next to the same measures at the last fiscal year-end.

Share price$26.25close on 2026-11-04

Market cap$13.5B

P/E today
—

At FY2025 year-end: —

Earnings: trailing 12 months to 2026-09-30

P/B today
2.2x

At FY2025 year-end: 1.6x

Book value at FY2025 year-end

EV/EBITDA today
31.2x

At FY2025 year-end: 25.8x

EBITDA for FY2025

FCF yield today
2.5%

At FY2025 year-end: 3.4%

Free cash flow for FY2025

Dividend yield today
2.0%

Dividends per share for FY2025

“Today” uses the latest closing price (2026-11-04, Yahoo Finance daily closing prices) and shares outstanding at the last fiscal year-end. The rest of this page — including the financial table and ROIC vs. WACC — uses fiscal year-end prices. These are reference figures, not a judgment of whether the stock is cheap or expensive.

03

What changed since last earningsFrom SEC data

The latest reported quarter against the same quarter a year earlier, the balance sheet against the previous quarter-end, and what management said in its latest earnings release.

Quarter ended Sep 30, 2026.

  • Revenue↑ +5.0%$2.84B → $2.98B (vs. a year earlier)
  • Operating margin↑ +1.5 pts6.1% → 7.6% (vs. a year earlier)
  • Net income↑ $294M−$46M → $294M (vs. a year earlier)
  • Diluted EPS↑ $0.57$-0.09 → $0.57 (vs. a year earlier)
  • Cash↓ −8.1%$2.15B → $1.98B (vs. previous quarter-end)

Source: Form 10-Q ↗ (SEC XBRL). Long-term debt is the tagged long-term debt figure and leaves out short-term borrowings.

From the earnings release of Oct 29, 2026.

Management outlook ↑ Raised

Raised its full-year outlook. Source sentence
The company raised its full-year financial outlook:

Key changes

  • Q3 sales $2.98B, up 5%. Source sentence
    Third-quarter sales of $2.98 billion increased 5% on both a reported and organic basis, 1,2 reflecting growth in all segments and divisions
  • Adjusted EPS $0.58, down 16%. Source sentence
    On an adjusted basis, net income in the third quarter was $0.58 per diluted share, decreasing 16% due to a higher effective tax rate, year-over-year.
  • Retired $864M of debt in a $600M tender offer. Source sentence
    During the third quarter, the company completed a $600 million cash tender offer , retiring $864 million of debt and accelerating deleveraging while supporting its investment-grade credit objectives.

Written by AI. A line appears only if its figures and direction match the quoted sentence, which an automatic check confirms. Companies' outlooks are their own and may not be met. Read the release ↗

04

Company profileFrom SEC dataShow

Legal name
BAXTER INTERNATIONAL INC
Headquarters
DEERFIELD, IL
Incorporated in
Delaware
Fiscal year end
12/31
Exchange & ticker
NYSE: BAX
Industry
Health Care Supplies
CIK
10456

Workforce (as of FY2025 year-end)

  • Employees

    37,500

Source: Form 10-K (FY2025) cover page and business description

05

Earnings calendarFrom SEC dataShow

When the company reports each quarter: the quarter-end date, the day results were released, and when the 10-Q or 10-K was filed.

Next report

Q4 FY2026

Quarter end: December 2026. In past years, Q4 results were released 39–51 days after quarter end (Feb 12, 2026; Feb 20, 2025; Feb 8, 2024). No date has been announced in the sources this site uses.

Reporting pattern

  • Fiscal year ends around December 31.
  • Reports four times a year: three quarterly reports (10-Q) and an annual report (10-K) for Q4.
  • Earnings releases came 29–51 days after quarter end over the last 12 quarters.
QuarterQuarter endedEarnings release (8-K)Report filed (10-Q / 10-K)
Q3 FY2026Sep 30, 2026Oct 29, 2026 (+29 days)Oct 29, 2026 10-Q (+29 days)
Q2 FY2026Jun 30, 2026Jul 30, 2026 (+30 days)Jul 30, 2026 10-Q (+30 days)
Q1 FY2026Mar 31, 2026Apr 30, 2026 (+30 days)Apr 30, 2026 10-Q (+30 days)
Q4 FY2025Dec 31, 2025Feb 12, 2026 (+43 days)Feb 12, 2026 10-K (+43 days)
Q3 FY2025Sep 30, 2025Oct 30, 2025 (+30 days)Nov 4, 2025 10-Q (+35 days)
Q2 FY2025Jun 30, 2025Jul 31, 2025 (+31 days)Aug 5, 2025 10-Q (+36 days)
Q1 FY2025Mar 31, 2025May 1, 2025 (+31 days)May 6, 2025 10-Q (+36 days)
Q4 FY2024Dec 31, 2024Feb 20, 2025 (+51 days)Feb 21, 2025 10-K (+52 days)
Q3 FY2024Sep 30, 2024Nov 8, 2024 (+39 days)Nov 12, 2024 10-Q (+43 days)
Q2 FY2024Jun 30, 2024Aug 6, 2024 (+37 days)Aug 6, 2024 10-Q (+37 days)
Q1 FY2024Mar 31, 2024May 2, 2024 (+32 days)May 2, 2024 10-Q (+32 days)
Q4 FY2023Dec 31, 2023Feb 8, 2024 (+39 days)Feb 8, 2024 10-K (+39 days)

Source: SEC EDGAR filing history. Release dates are the dates the earnings release was furnished to the SEC on Form 8-K (Item 2.02), which is normally the day results are announced. For a quarter whose 10-Q or 10-K isn’t filed yet, the date is the latest Item 2.02 8-K since the previous report, which may be a preliminary or other results-related update. Fiscal years are labeled by the calendar year in which they end.

06

Flagship products & servicesSite analysis

  • Medical Products & Therapies

    Infusion therapies

    Examples: IV solutions, Novum IQ and other infusion pumps, administration sets

    $4.10B of 2025 sales.

  • Medical Products & Therapies

    Advanced Surgery

    Examples: Surgical sealants, hemostats

    $1.20B of 2025 sales.

  • Healthcare Systems & Technologies

    Care & Connectivity Solutions

    Examples: Smart beds, patient support systems, monitoring

    $1.91B of 2025 sales.

  • Healthcare Systems & Technologies

    Front Line Care

    Examples: Diagnostic and vital signs devices

    $1.16B of 2025 sales.

  • Pharmaceuticals

    Injectables & Anesthesia

    Examples: Injectable drugs, inhaled anesthetics

    $1.35B of 2025 sales.

  • Pharmaceuticals

    Drug Compounding

    Examples: Pharmacy compounding services outside the U.S.

    $1.14B of 2025 sales.

From the FY2025 Form 10-K.

U.S. and worldwide share of flagship products/services

The filings reviewed give no market share figure for the company's products or services.

Reviewed: Form 10-K (FY2025) · Form 10-Q (quarter ended 2026-09-30)

07

Recent strategic focusSite analysis

FY2025 from the 10-K, and 2026 events from the Q3 earnings release, 10-Q and 8-Ks.

  1. Q3 2026 results

    Sales $2.98B (+5%); GAAP EPS $0.57, adjusted $0.58; free cash flow $448M in the quarter and $705M year to date. Full-year outlook raised to 4–5% reported sales growth and $2.05–2.15 adjusted EPS.

    Source: Q3 2026 earnings release

  2. New segment structure

    From Q2 2026, two segments: Medical Products & Therapies (now including Pharmaceuticals) and Healthcare Systems & Technologies.

    Source: 8-K filed 2026-07-14

  3. Debt actions

    Completed a $600M cash tender offer in Q3 2026, retiring $864M of long-dated notes, and amended its credit agreement to raise the leverage covenant.

    Source: 8-Ks filed 2026-08-04 and 2026-08-18; Q3 2026 earnings release

  4. New CFO

    John Rogers, CFO of Smith+Nephew, becomes CFO on October 1, 2026.

    Source: 8-K filed 2026-08-19

Capex ÷ D&A (FY2025)

0.52x

Below depreciation — investment is being pared back

formulacapital expenditures ÷ depreciation & amortization

e.g.$513M ÷ $981M = 0.52x

termsCapital expenditures (capex) · Depreciation & amortization (D&A)

R&D-to-revenue ratio (FY2025)

4.6%

formularesearch & development expense ÷ revenue × 100

e.g.$518M ÷ $11,244M × 100 = 4.6%

termsResearch & development (R&D) · Revenue (net sales)

M&A spend (6-year total)

$11.28B

Latest year: $9M

Cash-flow-statement spending on acquisitions, net of cash acquired

Where the money goes, over time

Unit: $M. Capex went from $709M in FY2020 to $513M in FY2025

  • Capex
  • R&D
  • M&A spend

formulacapital expenditures ÷ depreciation & amortization

termsCapital expenditures (capex) · Depreciation & amortization (D&A)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

08

Key figures at a glanceFrom SEC data

FY2020–FY2025, 6 years.

Revenue (FY2025)

$11.24B

As reported in the 10-K

Revenue CAGR (5 years)

-0.7%▼caution

formula(last-period revenue ÷ first-period revenue) ^ (1 ÷ years) − 1

e.g.($11,244M ÷ $11,673M) ^ (1÷5) − 1 = -0.7%

termsCAGR · ^ (exponent) · Revenue (net sales)

Operating margin (FY2025)

-2.7%▼caution

-16.6pt vs. 5 years ago

formulaoperating income ÷ revenue × 100

e.g.$-308M ÷ $11,244M × 100 = -2.7%

termsOperating income · Revenue (net sales)

ROE (FY2025)

-14.6%▼caution

6-year average: 1.5%

As reported in the 10-K

P/B (FY2025 end)

1.60x

formulafiscal year-end closing price ÷ book value per share

e.g.$19.11 ÷ $11.92 = 1.60x

termsP/B · BVPS

Period-end (fiscal year-end) value, not today's P/B

EV/EBITDA (FY2025 end)

25.8x

formula(market cap + interest-bearing debt − cash and equivalents) ÷ (operating income + depreciation & amortization)

e.g.($9,828M + $9,473M − $1,966M) ÷ ($-308M + $981M) = 25.8x

termsEV/EBITDA · Market capitalization · Interest-bearing debt · EBITDA · Depreciation & amortization (D&A)

Period-end (fiscal year-end) value, not today's multiple

  • ▼

    Revenue grew -0.7% a year over 5 years (a shrinking trend)

    From $11.67B in FY2020 to $11.24B in FY2025. The annualized rate (CAGR) makes it possible to compare growth pace across companies of different sizes.

  • ▼

    Operating margin declined: 13.8% → -2.7%

    How much operating profit is left per $100 of revenue. It moved -16.6 points over 5 years — pricing power, cost control, and product mix all show up here.

  • ―

    Equity ratio is 30.6% (a middling level)

    The share of total assets funded by equity rather than debt. 50%+ is often read as low bankruptcy risk, though the right level varies by industry (real estate and leasing run lower, for instance).

  • ▲

    Free cash flow was positive in 6 of 6 years

    Operating cash flow minus capital expenditures: the cash left over after funding the business’s own investment, available for dividends, buybacks, acquisitions, or debt paydown. A negative year can mean heavy investment, or weak core earnings — worth distinguishing.

  • ▼

    ROE averaged 1.5% over 6 years (latest: -14.6%)

    How much profit was generated on shareholders’ equity. Roughly 10%+ is often cited as solid for a U.S. company, though this varies a lot by industry and capital intensity.

09

Business modelSite analysis

Medical Products & Therapies

Infusion therapies and technologies (IV solutions, infusion pumps and sets) and advanced surgery products. From Q2 2026 this segment also includes the former Pharmaceuticals segment.

Medical Products & Therapies: how money and goods flow
  1. 01 what it draws on

    Inputs & resources

    • Manufacturing in over 20 countries
    • Resin, chemicals and electronic components
  2. 02 what it does

    Activities

    • Making IV solutions and infusion systems
    • Surgical sealants and hemostats
  3. 03 who it serves

    Customers

    • Hospitals, clinics and alternate-site providers
    • Group purchasing organizations (GPOs) and integrated delivery networks
  4. 04 how money comes in

    How it earns

    • Consumables sold repeatedly (solutions, sets)
    • Infusion pump sales and service

Medical Products & Therapies: how it makes money

  • 2025 sales $5.30B; segment operating income $970M (18.3% margin).
  • Infusion Therapies & Technologies $4.10B; Advanced Surgery $1.20B (+9%).

Healthcare Systems & Technologies

Former Hillrom businesses: smart beds and patient support systems, patient monitoring and diagnostic devices, and front-line care products.

Healthcare Systems & Technologies: how money and goods flow
  1. 01 what it draws on

    Inputs & resources

    • Hillrom engineering and manufacturing
  2. 02 what it does

    Activities

    • Connected care devices and software
  3. 03 who it serves

    Customers

    • Hospitals and physician offices
  4. 04 how money comes in

    How it earns

    • Equipment sales
    • Service and rentals

Healthcare Systems & Technologies: how it makes money

  • 2025 sales $3.07B; segment operating income $441M (14.4% margin).
  • Segment operating income fell from $468M in 2024 as more corporate costs were allocated after the Kidney Care sale, and tariffs rose.

Pharmaceuticals (in MPT from Q2 2026)

Injectable drugs and anesthesia products, plus drug compounding services outside the U.S.

Pharmaceuticals (in MPT from Q2 2026): how money and goods flow
  1. 01 what it draws on

    Inputs & resources

    • Pharmaceutical manufacturing
  2. 02 what it does

    Activities

    • Injectables and inhaled anesthesia
    • Pharmacy compounding
  3. 03 who it serves

    Customers

    • Hospitals and pharmacies
  4. 04 how money comes in

    How it earns

    • Drug sales
    • Compounding services

Pharmaceuticals (in MPT from Q2 2026): how it makes money

  • 2025 sales $2.49B; segment operating income fell to $222M (8.9% margin) from $313M.
  • Drug Compounding sales $1.14B (+10%), all outside the U.S.

Government & regulation around the business

Non-market factors from the company’s filings: what governments and regulators fund, buy, set, approve or restrict, and which part of the flow above each one touches.

Baxter sells through negotiated hospital purchasing contracts and government tenders.

  • Regulated prices & reimbursement

    GPO and IDN contracting

    Group purchasing organizations and integrated delivery networks negotiate prices with manufacturers for their members.

    Constrains the businessTouches: Customers · How it earns

    Source: Form 10-K (FY2025)

  • Government as customer

    Government tenders

    Many international sales come through annual government and public tenders that can be lost.

    Supports and constrainsTouches: Customers

    Source: Form 10-K (FY2025)

  • Approvals & licenses

    FDA device clearance

    U.S. sales require FDA 510(k) clearance or premarket approval for each device; noncompliance can bring warning letters, recalls or other sanctions.

    Supports and constrainsTouches: Activities

    Source: Form 10-K (FY2025)

Revenue by segment (FY2025)

Unit: $M — bar length = revenue, (%) = share of total company revenue, margin = segment profit ÷ segment revenue × 100

  • Medical Products & Therapies

    5,299 (49%)

    profit 970 · margin 18.3%

  • Healthcare Systems & Technologies

    3,071 (28%)

    profit 441 · margin 14.4%

  • Pharmaceuticals

    2,493 (23%)

    profit 222 · margin 8.9%

Source: Form 10-K (FY2025) — Note 17, segment and geographic information Profit is segment operating income, before $1.98B of corporate costs, amortization, impairments and other items that produced a total operating loss of $308M. Other sales ($381M, primarily sales to Vantive under the Kidney Care manufacturing and supply agreement) are not shown. From Q2 2026 Pharmaceuticals is reported within Medical Products & Therapies.

10

Where it earnsSite analysis

Many U.S.-listed companies earn most of their revenue outside the U.S. — this breaks down revenue by country/region so it's clear where the business actually makes its money.

Largest market (FY2025)

United States — 54% of revenue

Revenue by country / region (FY2025)

Unit: $M — bar length = revenue, (%) = share of total company revenue

  • United States

    6,122 (54%)
  • Rest of world (Western Europe, Canada, Japan, Australia, New Zealand)

    3,728 (33%)
  • Emerging markets

    1,394 (12%)

Source: Form 10-K (FY2025) — MD&A, net sales by geography

11

Contract structureSite analysisShow

Short-term or spot sales carry different earnings quality than long-term or auto-renewing contracts — this shows how the company actually contracts with its customers.

Baxter sells to hospitals and other providers directly and through distributors; in the U.S., Cardinal Health and Medline warehouse and ship a significant portion of its products. Much of its business is recurring consumables such as IV solutions, sets and injectable drugs.

  • Kidney Care manufacturing and supply agreement

    Most of $381M of Other sales in 2025

    Typical term: Baxter supplies products to Vantive after the sale

    Added about 3 points to 2025 sales growth.

Source: Form 10-K (FY2025) — Item 1 and MD&A

12

Customers & suppliersSite analysis

Who the company sells to and buys from. Companies rarely name either, so named counterparties come only from the company's own filings and press releases; otherwise this lists the concentration figures the 10-K discloses.

Customers

Hospitals, clinics, GPOs, integrated delivery networks, physicians and patients in over 100 countries.

Named by the company

None named in the 10-K or the company’s press releases.

What the filings disclose

  • 54% of 2025 sales came from the United States. (Form 10-K (FY2025), MD&A)
  • In the U.S., Cardinal Health and Medline warehouse and ship a significant portion of Baxter's products. (Form 10-K (FY2025), Item 1)

Suppliers

Raw materials and components for manufacturing in over 20 countries.

Named by the company

None named in the 10-K or the company’s press releases.

13

Competitors & peersSite analysis

Competitors the 10-K names, and the peer group the company itself chose in its proxy statement. Nothing here is this site's own pick.

Baxter's 10-K says no single company competes with it in all its businesses, but it faces substantial competition in each segment from healthcare, medical products and pharmaceutical companies of all sizes. It names no competitors.

Competitors named in the 10-K

Baxter's 10-K describes competition but doesn't name companies.

Peer group the company chose

2025 executive compensation peer group, from the proxy statement. Peers are companies the board considers comparable — for example when setting executive pay — not necessarily direct competitors.

U.S.-based healthcare equipment, services and supplies and life sciences tools companies with revenue and market capitalization in a reasonable range of Baxter's.

Source: Proxy statement (DEF 14A, filed 2026-03-23) — Peer Group and Use of Peer Group Data

Company names link to this site’s analysis where one exists; “site ↗” opens the company’s own website.

14

M&A historySite analysisShow

Companies acquired over the last five years, plus older large acquisitions that still anchor a current business — what each was bought to do, and what happened afterward. From the 10-K, 8-Ks, and the company's press releases.

Baxter bought Hillrom in 2021 and has since sold two businesses to reduce debt.

Cash spent on acquisitions, FY2020–FY2025: $11.28B

  1. Sep 2023

    BioPharma Solutions (divestiture)

    $3.96B cash proceeds

    Contract manufacturing of injectables; reported as discontinued operations.

    Stated purpose (company)
    Substantially all after-tax proceeds were used to repay debt.

    Source: Form 10-K (FY2025) — Item 1

  2. Jan 2025

    Kidney Care (divestiture to Carlyle, now Vantive)

    $3.80B

    The former Kidney Care segment (dialysis products); about $3.3B of net after-tax proceeds.

    Stated purpose (company)
    Not stated in the 10-K; Baxter repaid $3.81B of debt in 2025.

    Source: Form 10-K (FY2025) — Item 1

15

Six years of financialsFrom SEC data

Each chart's axis holds a single unit (never mixing dollars, %, and $/share). The table's per-period header links to the filing the numbers came from.

Revenue over time

Unit: $M

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Profit over time (operating → net)

Unit: $M

  • Operating income
  • Pretax income
  • Net income

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Margins over time

Unit: %

  • Operating margin
  • Net margin

formulaoperating income ÷ revenue × 100

termsOperating income · Revenue (net sales)

formulanet income attributable to the company ÷ revenue × 100

termsNet income (attributable to the company)

Cash flow over time

Unit: $M (below zero = cash went out)

  • Operating CF
  • Investing CF
  • Free CF

formulacash flow from operations − capital expenditures

termsFree cash flow (FCF) · Cash flow from operations (operating CF) · Capital expenditures (capex)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Financial stability & capital efficiency

Unit: %

  • Equity ratio
  • ROE

formulatotal equity ÷ total assets × 100 (as reported in the 10-K)

termsStockholders’ equity · Total assets

formulanet income ÷ average equity (beginning + ending, ÷2) × 100 (as reported in the 10-K)

termsNet income (attributable to the company) · Stockholders’ equity

Earnings per share (EPS) and dividend per share

Unit: $

  • EPS
  • Dividend per share

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Line itemFY202010-K on EDGAR ↗FY202110-K on EDGAR ↗FY202210-K on EDGAR ↗FY202310-K on EDGAR ↗FY202410-K on EDGAR ↗FY202510-K on EDGAR ↗
Income statement ($M)
Revenue11,67312,14610,05710,36010,63611,244
Operating income1,6161,350-2,84570714-308
Pretax income1,2921,116-3,248242-289-505
Net income (attributable)1,1021,284-2,4332,656-649-957
Revenue growthcalc(this year’s revenue − last year’s revenue) ÷ last year’s revenue × 100—4.1%-17.2%3.0%2.7%5.7%
Operating margincalcoperating income ÷ revenue × 10013.8%11.1%-28.3%6.8%0.1%-2.7%
Net margincalcnet income attributable to the company ÷ revenue × 1009.4%10.6%-24.2%25.6%-6.1%-8.5%
Balance sheet ($M)
Total assets20,01933,52128,28728,27625,78220,055
Total equity8,7269,1215,8958,4687,0246,129
Interest-bearing debtSum of short- and long-term borrowings, notes/bonds payable6,23318,05517,00113,85515,3069,473
Equity ratio43.4%27.1%20.6%29.7%27.0%30.6%
ROE12.7%14.5%-32.6%37.3%-8.4%-14.6%
Cash flow ($M)
Operating CF1,8682,2221,2111,7261,019845
Investing CF-1,179-11,200-9313,213-6262,841
Financing CF-3458,245-1,438-3,489-1,081-4,216
Free cash flowcalccash flow from operations − capital expenditures1,1591,5318341,294573332
Cash and equivalents3,7302,9511,6213,0781,7641,966
Per share & other
EPS ($)2.132.53-4.835.23-1.27-1.87
BVPS ($)17.2118.1011.5616.5513.6311.92
Dividend per share ($)0.961.091.151.161.040.52
Payout ratiocalcdividend per share ÷ diluted EPS × 10044.8%42.9%—22.2%——
P/E (x)37.733.9—7.4——
EV/EBITDA (x)calc(market cap + interest-bearing debt − cash and equivalents) ÷ (operating income + depreciation & amortization)17.626.2—18.028.125.8
P/B (x)calcfiscal year-end closing price ÷ book value per share4.664.744.412.342.141.60

P/B and EV/EBITDA use each period’s period-end (fiscal year-end) figures, not the current share price. Figures without a "calc" tag are as reported in the Form 10-K (the consolidated financial statements and, for older years, earlier 10-Ks), pulled automatically from SEC EDGAR. Where a later filing restated a prior period, the restated figure is used.

Last 8 quarters

Three-month figures from 10-Q filings. Change is versus the same quarter a year earlier. Newest quarter on top.

Quarter endedRevenueOperating incomeNet incomeDiluted EPS
2026-09-30$2.98B+5.0%$225M+30.8%$294M$0.57
2026-06-30$2.96B+5.3%$217M+13.6%$126M+38.5%$0.24
2026-03-31$2.7B+2.9%$66M+13.8%−$15M-111.9%$-0.03
2025-12-31 †$2.97B+8.0%−$729M−$1.13B—
2025-09-30$2.84B$172M−$46M$-0.09
2025-06-30$2.81B$191M$91M$0.18
2025-03-31$2.63B$58M$126M$0.25
2024-12-31 †$2.75B−$435M−$512M$-1.00

† Fourth quarter = the 10-K’s annual figure minus the first three quarters; quarterly EPS isn’t derived this way because share counts change during the year.

16

Is ROIC above WACC?From SEC data

ROIC (the return on money invested in the business) above WACC (the cost of raising that money) means the company is creating value. WACC is an estimate, so its assumptions can be adjusted below.

ROIC (FY2025)

-1.4%

formulaoperating income × (1 − tax rate) ÷ invested capital × 100 *invested capital = interest-bearing debt + total equity (average of beginning/ending)

e.g.$-308M × (1 − 12.5%) ÷ $18,966M × 100 = -1.4%

termsOperating income · Effective tax rate · Invested capital · Interest-bearing debt · Total equity

WACC (this site’s estimate)

6.47%

formulacost of equity × equity weight + cost of debt × (1 − tax rate) × debt weight

e.g.Equity weight: $9.83B ÷ ($9.83B + $9.47B) = 50.9%

e.g.Debt weight: $9.47B ÷ ($9.83B + $9.47B) = 49.1%

e.g.WACC: 10.1% × 50.9% + 3.1% × (1 − 12.5%) × 49.1% = 6.47%

termsCost of equity · Equity weight (E/(D+E)) · Cost of debt · (1 − tax rate) · Debt weight (D/(D+E)) · Market capitalization

ROIC − WACC

-7.9pt▼caution

Falling short of the cost of capital (ROIC > WACC in only 1 of 6 years)

formulaROIC − WACC (positive means the business earns more than its cost of capital)

termsROIC · WACC

How firm is this? With the equity risk premium ±1 point and beta ±0.2, WACC runs 5.5%–7.6% and ROIC − WACC runs −9.0 to −7.0 points. The sign holds across this range. This describes the latest year and does not predict future value creation.

WACC 6.47% is this site’s estimate under the assumptions below (not a figure the company has published)

Risk-free rate
4.95% (10-year Treasury, 2026-11-03)
β
0.94 (price-derived adjusted beta)
Equity risk premium
5.5%
Cost of equity
10.12%
Cost of debt
3.06%
Tax rate
12.5% (effective rate, FY2020–FY2023)
Capital structure (equity : debt)
51% : 49%
→ Change assumptions and recalculate

ROIC over time, vs. WACC

Unit: % — bars = each period's ROIC, horizontal line = latest WACC. Bars above the line are green, below are red

  • ROIC (above WACC)
  • ROIC (below WACC)
  • WACC 6.47%

formulaoperating income × (1 − tax rate) ÷ invested capital × 100 *invested capital = interest-bearing debt + total equity (average of beginning/ending)

termsOperating income · Effective tax rate · Invested capital · Interest-bearing debt · Total equity

formulacost of equity × equity weight + cost of debt × (1 − tax rate) × debt weight

termsCost of equity · Equity weight (E/(D+E)) · Cost of debt · (1 − tax rate) · Debt weight (D/(D+E)) · Market capitalization

Try different WACC assumptions

β and the equity risk premium are estimates with a real range of plausible values — move the sliders to check whether ROIC > WACC still holds. The risk-free rate starts at the 10-year Treasury yield on 2026-11-03 (U.S. Treasury).

Initial β: 0.94 (price-derived adjusted beta. Raw β 0.91, R² 0.11, 130 weeks)

formula0.67 × β + 0.33 (β = the slope of weekly stock returns regressed on weekly market returns)

e.g.0.67 × 0.910 + 0.33 = 0.939

termsβ (beta)

Period 2024-05-10–2026-11-04, using S&P 500 ETF (SPY) as the market proxy. Source: Yahoo Finance price history.

Cost of equity10.12%

formularisk-free rate + β × equity risk premium

e.g.5.0% + 0.94 × 5.5% = 10.1%

termsCAPM · Risk-free rate · β (beta) · Equity risk premium (market risk premium)

Market value of equity$9.83B

formulafiscal year-end closing price × shares outstanding (= market cap)

termsMarket capitalization · Market value of equity

Interest-bearing debt$9.47B
Cost of debt3.06%

formulainterest expense ÷ interest-bearing debt × 100 (clamped to 0–10%; falls back to the risk-free rate if there’s no debt)

termsInterest-bearing debt · Risk-free rate

Capital structure (equity weight : debt weight)51% : 49%

17

What the price implies (DCF)From SEC data

A company's value can be written as its free cash flow divided by (cost of capital − perpetual growth). Working that backwards from the market's valuation shows how much growth the share price assumed — compared here with the company's actual past growth.

Growth the price implies (price on 2026-11-04)

4.9%

Perpetual FCF growth: g = r − FCF ÷ EV = 6.5% − 1.6%

Past FCF growth (FY2020–FY2025)

-22.1%

Compound annual rate, 5 years

Past revenue growth (FY2020–FY2025)

-0.7%

Compound annual rate, 5 years

Inputs (FY2025): free cash flow $332M (operating CF − capex); enterprise value $21.01B = market cap $13.5B (latest close, 2026-11-04) + debt $9.47B − cash and short-term investments $1.97B; r = WACC of 6.5% using this page’s default assumptions (β 0.94, risk-free 5.0%, market premium 5.5%).

Three WACC scenarios

The same calculation under cautious, base and optimistic cost-of-capital assumptions (risk-free rate fixed at the 10-year Treasury yield). Pick one to load it into the sliders below.

Try your own assumptions

V = FCF ÷ (r − g). It starts at the implied growth rate, where the theoretical value equals today’s enterprise value.

Theoretical enterprise value

$20.75B

FCF $332M ÷ (6.5% − 4.9%)

Theoretical ÷ actual enterprise value

0.99x

Below 1x: these assumptions value the business below the market did

How sensitive the answer is

Theoretical ÷ actual enterprise value for each combination of r and g.

g \ r4.5%5.5%6.5%7.5%8.5%
0%0.35x0.29x0.24x0.21x0.19x
2%0.63x0.45x0.35x0.29x0.24x
4%3.16x1.05x0.63x0.45x0.35x
6%——3.16x1.05x0.63x
8%————3.16x

A simplified model for seeing what the market price assumes, not a forecast or a target price. It treats free cash flow as growing at one constant rate forever; the result swings widely with small changes in r and g, and is undefined when g reaches r. Free cash flow here is operating cash flow minus capex, which is after interest — a full DCF of enterprise value would use cash flow before interest. Market cap uses the latest close (2026-11-04) × shares at fiscal year-end; free cash flow and WACC inputs are from the latest fiscal year.

18

Earnings qualityFrom SEC dataShow

The same reported profit can mean different things depending on whether it's backed by cash, driven by the core business, or the result of a one-off item. Four checks below.

  • ✓

    Operating CF ÷ net income: averages 1.36x

    Profit is backed by cash coming in.

  • ✓

    Accrual ratio (latest): -7.9%

    A small share of profit rests on accounting estimates.

  • ✓

    Days sales outstanding: 63 → 57 days

    No major slowdown in collecting on sales.

Operating CF vs. net income

Unit: $M — operating CF above net income means profit is backed by cash

  • Operating CF
  • Net income

formulacash flow from operations ÷ net income attributable to the company

termsCash flow from operations (operating CF) · Net income (attributable to the company)

formula(net income − operating CF) ÷ average total assets × 100

termsNet income (attributable to the company) · Cash flow from operations (operating CF) · Total assets

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Profit bridge (FY2025)

Unit: $M — what moved profit from operating income to net income

  • Profit (each stage)
  • Pushed profit up
  • Pushed profit down

formulaoperating income ÷ income before income taxes × 100

termsOperating income · Income before income taxes (pretax income)

Source: each period's Form 10-K (SEC EDGAR). Latest: filed 2026-02-12

Receivables & inventory days

Unit: days — days grow when receivables or inventory build up faster than sales

  • Days sales outstanding
  • Days inventory outstanding

formulaaverage receivables (opening + closing ÷ 2) ÷ revenue × 365

termsAccounts receivable · Revenue (net sales)

formulaaverage inventory (opening + closing ÷ 2) ÷ cost of revenue × 365

termsInventory · Cost of revenue (COGS)

Worked examples (latest period)

formulacash flow from operations ÷ net income attributable to the company

termsCash flow from operations (operating CF) · Net income (attributable to the company)

formulaoperating income ÷ income before income taxes × 100

termsOperating income · Income before income taxes (pretax income)

formulaaverage receivables (opening + closing ÷ 2) ÷ revenue × 365

e.g.($1,679M + $1,861M) ÷ 2 ÷ $11,244M × 365 = 57 days

termsAccounts receivable · Revenue (net sales)

formulaaverage inventory (opening + closing ÷ 2) ÷ cost of revenue × 365

e.g.($2,046M + $2,232M) ÷ 2 ÷ $7,865M × 365 = 99 days

termsInventory · Cost of revenue (COGS)

19

Who holds the sharesFrom SEC dataShow

How much of the stock large institutional investors report owning on SEC Form 13F, how much the directors and executive officers hold (and how much of the vote they control), and roughly how much is left for individual investors. Shown next to beta so the holder mix can be read alongside how much the stock swings.

Institutions, insiders and everyone else, 13F holdings as of 2026-06-30

“Everyone else” is what remains after shares reported on Form 13F and shares held by directors and executive officers: mostly individual investors, plus non-insider families or foundations and smaller or foreign institutions. The figures have different dates and 13F reports count some shares twice — read it as an approximate split.

Held by 13F filers
100%+

Reported total 107.7%

Directors & officers (shares)
<1%
Everyone else (est.)
≈0%

individuals and other non-13F holders

Directors & officers (voting power)
<1%

no separate voting figure; shown as shares

Institutional-ownership rank
18 of 416

1 = most institutional; 4% of covered companies have more

Beta (adjusted)
0.94

above 1 = swings more than the market

  • 556.6M shares reported by 688 13F filers ÷ 517.0M shares outstanding on 2026-07-23. Option positions are excluded.
  • The 13F total exceeds shares outstanding because some shares are reported twice — for example shares lent to short sellers and then bought by another manager, or holdings that overlapping managers both report.
  • Directors and executive officers as a group, from the proxy statement’s beneficial-ownership table (percentage computed from the group’s share count ÷ shares outstanding); includes shares they can acquire within 60 days.
  • A large “everyone else” share can still reflect a family, trust or foundation stake held outside the board; check the proxy statement’s 5% holders.

Sources: SEC Form 13F data set (holdings as of 2026-06-30) · Form DEF 14A filed 2026-03-23 (beneficial ownership table) · Form 10-Q cover page (shares outstanding as of 2026-07-23)

20

Strengths & weaknessesSite analysis

Strengths

  1. 1. Broad hospital portfolio

    The 10-K cites the breadth of its product offerings and relationships with hospitals, GPOs and integrated delivery networks; products are sold in over 100 countries.

    Evidence: Form 10-K (FY2025), Item 1

  2. 2. Growth returning in 2026

    Q3 2026 sales rose 5% (reported and organic) with growth in all segments and divisions, and the full-year outlook was raised again to 4–5% reported growth and $2.05–2.15 adjusted EPS.

    Evidence: Q3 2026 earnings release

Weaknesses

  1. 1. Losses and impairments

    Net losses of $649M (2024) and $957M (2025), including goodwill impairments of $425M and $485M.

    Evidence: Form 10-K (FY2025)

  2. 2. Dividend cut

    The quarterly dividend was cut to $0.01 per share in November 2025 to accelerate debt reduction.

    Evidence: Form 10-K (FY2025), Item 1A

  3. 3. Management turnover

    A new CEO in July 2025, the CFO departed in March 2026, the interim CFO resigned in July 2026, and a new CFO starts October 1, 2026.

    Evidence: Form 10-K (FY2025); 8-Ks filed 2026-03-16, 2026-08-04, 2026-08-19

21

What draws investors to itSite analysis

Why the stock can look attractive to investors — each point paired with what has to hold for it to stay true, and the opposing view. This is this site's analysis, not a recommendation to buy or sell.

P/E (FY2025)

—

Price at fiscal year-end ÷ diluted EPS

Dividend yield (FY2025)

2.72%

Dividends per share ÷ fiscal year-end price

Payout ratio (FY2025)

—

Dividends per share ÷ diluted EPS

FCF yield (FY2025)

3.4%

(Operating CF − capex) ÷ market cap

  1. 1. Turnaround under new management

    After divestitures and impairments, Baxter is focused on deleveraging and its Growth and Performance System; it raised its full-year outlook in both Q2 and Q3 2026.

    What has to hold
    The pump hold is resolved and margins recover.
    The other side
    GAAP losses in 2024 and 2025, and frequent finance leadership changes.

    Evidence: Form 10-K (FY2025); Q3 2026 earnings release

These summarize facts in Baxter's filings, not a recommendation.

22

ResilienceSite analysisShow

How well the company could absorb a bad year: its financial buffer, how its revenue and profit held up in the worst year on record, and what the 10-K says about the business's exposure to shocks. Figures and filing statements only — no overall rating.

1. Financial buffer (FY2025)

Cash & short-term investments ÷ debt due within a year

100x+

$1.97B vs. $3M

Interest coverage (operating income ÷ interest expense)

-1.1x

−$308M vs. $290M

Free cash flow ÷ dividends paid

1.0x

$332M vs. $348M (FCF = operating CF − capex)

2. Worst year in the record, and the recovery

FigureWorst year-over-year changeBack to the prior level?
Revenue-17.2% in FY2022 ($12.15B → $10.06B)Not yet, as of FY2025
Operating income-2300.0% in FY2025 ($14M → −$308M)Not yet, as of FY2025

Covers only the 6 fiscal years on record (FY2020–FY2025), which may not include a full recession — the worst year here isn’t necessarily how the company would fare in a severe downturn.

3. Business resilience (from the 10-K)

  • Debt reduction

    Debt fell from $18.1B (2021) to $9.5B (2025) after divestitures.

    Source: SEC EDGAR XBRL

  • Cash

    $2.0B of cash at year-end 2025; free cash flow of $705M in the first nine months of 2026.

    Source: SEC EDGAR XBRL; Q3 2026 earnings release

24

Risks (including geopolitical)Site analysis

Starting from the 10-K's Risk Factors section, organized by category — geopolitical, currency, raw materials, regulatory, disaster, and more — with impact and likelihood assessed by this site.

Risk map

Vertical = impact on results, horizontal = likelihood. Upper right = most severe. Numbers match the list below (placement is this site’s own assessment).

Impact
High
1
Med
245
3
Low
LowMedHigh

Likelihood →

"Company disclosure" vs. "this site’s assessment"

The description and mitigation for each risk are this site’s summary of the 10-K’s "Risk Factors" section. Impact and likelihood are this site’s own assessment, not the company’s — where the company discloses its own likelihood assessment, that is noted in the summary.

Impact is judged from how large the affected business is relative to total revenue/profit, and from the risk’s track record of moving results in the past. Likelihood is judged from the filing’s wording and the current business environment (already occurring, or recurring). See the rating criteria.

  1. 1Governance & quality

    Product quality and recalls

    Company disclosure (summarized from the 10-K)
    Novum IQ large-volume pump corrections were classified by the FDA as Class I recalls in 2025; a U.S. and Canada ship and installation hold remains, reducing Infusion Systems sales.
    Company’s stated mitigation
    Corrections implemented and more under development, some needing regulatory clearance.
    This site’s assessment
    Impact High / Likelihood High
  2. 2Funding & liquidity

    Debt and leverage covenant

    Company disclosure (summarized from the 10-K)
    The 10-K says its indebtedness constrains flexibility; in August 2026 lenders agreed to raise the maximum net leverage ratio through September 2027.
    Company’s stated mitigation
    Debt repaid with sale proceeds ($3.81B in 2025), dividend cut, and tender offers for long-dated notes.
    This site’s assessment
    Impact Med / Likelihood Med
  3. 3Competition & technology shift

    Competition in each segment

    Company disclosure (summarized from the 10-K)
    No single company competes in all its businesses, but it faces substantial competition in each segment on price, cost-effectiveness, innovation and supply.
    Company’s stated mitigation
    Breadth of offerings and customer relationships.
    This site’s assessment
    Impact Med / Likelihood High
  4. 4Costs & inflation

    Tariffs and manufacturing costs

    Company disclosure (summarized from the 10-K)
    Tariffs and higher manufacturing and supply costs weighed on segment profit in 2025.
    Company’s stated mitigation
    Pricing increases; a Q2 2026 IEEPA tariff refund added $0.11 to adjusted EPS.
    This site’s assessment
    Impact Med / Likelihood Med
  5. 5M&A & integration

    Portfolio changes

    Company disclosure (summarized from the 10-K)
    The 10-K lists risks from the Kidney Care and BPS divestitures and the Hillrom acquisition, including stranded costs and supply agreements with Vantive.
    Company’s stated mitigation
    A new operating model and two-segment structure from Q2 2026.
    This site’s assessment
    Impact Med / Likelihood Med

25

What changed in the risk factorsFrom SEC data

Paragraphs in the latest 10-K's Risk Factors that have little overlap with the year before, and paragraphs that were dropped.

New or substantially reworded (8)

  • • Continued consolidation in the health care industry or additional governmental controls exerted over pricing and access in key markets could lead to increased demands for price concessions or limit or eliminate our ability to sell to certain of our significant market segments.

  • Our businesses have faced, and will continue to face, challenges in connection with strategic actions we have undertaken, including the divestitures of our Kidney Care business and our BPS business, the acquisition of Hill-Rom Holdings, Inc. Read more

    (Hillrom), and the ongoing implementation of a simplified operating model and manufacturing footprint. These actions have entailed significant changes across our organizational structure and functional areas and have led to select market exits and may lead to additional market exits as we continue to optimize our portfolio. Today, we are a smaller, less diversified company, with more limited and concentrated businesses, which may leave us more vulnerable to changing market conditions and increased volatility in our financial performance. We may also continue to experience diversion of management attention and the loss of experienced leaders with…

  • In addition to the transactions referenced above, other strategic transactions we have undertaken or strategic transactions we may undertake in the future could subject us to various risks and additional costs.

  • As of December 31, 2025, we had approximately $9.48 billion of indebtedness outstanding. Read more

    While we repaid $3.81 billion of legacy indebtedness in 2025 (which repayment does not include $2.00 billion of indebtedness repaid with proceeds from a new notes offering), our significant level of indebtedness requires us to use a substantial

  • Continued consolidation in the health care industry or additional governmental controls exerted over pricing and access in key markets could lead to increased demands for price concessions or limit or eliminate our ability to sell to certain of our significant market segments.

  • Numerous initiatives and reforms by legislators, regulators, and third-party payers to curb the rising cost of health care, and to increase access to care, have catalyzed a consolidation of aggregate purchasing power within many of the markets in which we sell our products. Additionally, a growing number of countries have instituted or are contemplating introducing regional or national tender processes driven primarily by price. In some cases, such processes may favor local companies to multinational companies like us. In other instances, multinational companies, including Baxter, are subject to a separate tender bidding process in which they compete only with each other and not with domestic companies. Further, in certain markets, the regulatory process through which new medical devices are approved may be faster and/or less burdensome for domestic companies compared to multinational…

  • expect that market demand, government regulation, third-party coverage and reimbursement policies, government contracting requirements, and societal pressures will continue to change the worldwide health care industry, resulting in further business consolidations and alliances among our customers, which may increase competition, exert further downward pressure on the prices of our products and services and may adversely impact our business, results of operations, financial condition, and cash flows.

  • Management transition creates uncertainties, and any difficulties we experience in managing such transitions, including attracting and retaining our key employees, could adversely affect our business and results of operations.

No longer in the text (4)

  • • Incorporating artificial intelligence, machine learning and other emerging technologies into our products, services and operations exposes us to legal and regulatory risks and could result in reputational harm or have other adverse consequences to our business, financial condition or results of operations.

  • Our businesses have begun to face, and will continue to face, material challenges in connection with the sale of our Kidney Care business and the other strategic actions we have undertaken (including the implementation of a simplified operating model and the ongoing simplification of our manufacturing footprint). The success of the sale of our Kidney Care business depends on, among other things, our ability to effectively transition the Kidney Care business to Carlyle in a manner that: minimizes disruption to our customers, employees, other personnel and operations; realizes the expected tax benefits; avoids potential liabilities or claims; and enables us to achieve related cost savings initiatives. The Kidney Care sale may result in challenges such as: the diversion of management’s attention from our ongoing business concerns and any newly identified strategic initiatives; attracting,…

  • In addition, in the last few years, we have undertaken other strategic and business transformation actions (including the divestiture of our BPS business, the acquisition of Hillrom and cost reduction initiatives) that have entailed changes across our organizational structure, senior leadership, culture, functional alignment, outsourcing and other areas. These actions pose risks in the form of personnel capacity constraints and institutional knowledge loss that has led to, and could in the future lead to, missed performance of financial targets (including those related to cost savings initiatives) and harm to our reputation.

  • In connection with the closing of the Kidney Care sale, we entered into certain agreements as described above (including a transition services agreement and a manufacturing and supply agreement). Read more

    These agreements provide for the performance of services, and the provision of certain dialysis-related products, other products and product components, by each company for the benefit of the other for a period of time. If Vantive is unable to satisfy its obligations under these agreements, including its supply and indemnification obligations, we could incur losses. Additionally, in the event that Vantive asserts claims for breaches of any of these agreements, our indemnity obligations and other liabilities to Vantive under these agreements could be significant. These arrangements could also lead to disputes over rights to certain shared property and rights and over the allocation of costs and…

30 more paragraphs differ; the filings below have the full text.

Matched automatically, quoted as filed, and may include rewording of an existing risk. Compares Item 1A of the 10-K filed Feb 12, 2026 ↗ with the 10-K filed Feb 21, 2025 ↗.

26

What to watch going forwardSite analysis

  • Resolution of the Novum IQ LVP ship hold.
  • Net leverage versus the amended covenant through September 2027.
  • Whether the raised 2026 outlook (adjusted EPS $1.95–2.15) holds.
  • Stability of the finance team under the new CFO.

27

Source documentsShow

This page's financial figures come from the Form 10-Ks listed below. Check the original filings for full detail.

Last updated

Analysis last edited: October 31, 2026 · Financial data fetched: October 17, 2026 10:06 (SEC EDGAR) · Source 10-K filed: February 12, 2026

Built on10-K FY2025 · filed 2026-02-12

Next update expectedAfter FY2026’s 10-K is filed (roughly 60–90 days after fiscal year end (sooner for larger filers)), financials and analysis will be refreshed.

This page is this site’s own analysis based on public information, and does not represent Baxter International Inc.’s views. It is not a recommendation to buy or sell any security, and this site does not guarantee the accuracy of any figure or statement here. Always verify against the original source documents before making an investment decision.