|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net Income Loss | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Gain on disposition of business | |||||
| Loss on sale or abandonment of property and equipment | |||||
| Write-off of certain intangible assets and other long-term assets | |||||
| Acquired in-process research and development | |||||
| Amortization of right-of-use operating lease assets | |||||
| Fair value adjustments related to contingent consideration liabilities | |||||
| Amortization of deferred credits | |||||
| Amortization and write-off of long-term debt issuance costs | |||||
| Deferred income taxes | |||||
| Stock-based compensation expense | |||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||
| Trade receivables | |||||
| Other receivables | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Prepaid income taxes | |||||
| Income tax refund receivables | |||||
| Other assets | |||||
| Trade payables | |||||
| Accrued expenses | |||||
| Income taxes payable | |||||
| Liabilities related to unrecognized tax benefits | |||||
| Deferred compensation payable | |||||
| Operating lease liabilities | |||||
| Other long-term obligations | |||||
| Total adjustments | |||||
| Net cash, cash equivalents, and restricted cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Capital expenditures for: | |||||
| Property and equipment | |||||
| Intangible assets | |||||
| Proceeds from the sale of property and equipment | |||||
| Proceeds (payments) from disposition of business | |||||
| Proceeds from asset and business dispositions | |||||
| Cash paid for notes receivable and other investments | |||||
| Cash paid in acquisitions, net of cash acquired | |||||
| Net cash, cash equivalents, and restricted cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from issuance of long-term debt | |||||
| Payments on long-term debt | |||||
| Purchase of capped call option | |||||
| Long-term debt issuance costs | |||||
| Contingent payments related to acquisitions | |||||
| Payment of taxes related to an exchange of common stock | |||||
| Net cash, cash equivalents, and restricted cash provided by (used in) financing activities | |||||
| Effect of exchange rates on cash, cash equivalents, and restricted cash | |||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH: | |||||
| Beginning of period | |||||
| End of period | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |||||
| Interest (net of capitalized interest of $1,398, $1,005 and $1,272, respectively) | |||||
| Income taxes | |||||
| SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||
| Property and equipment purchases in accounts payable | |||||
| Acquisition purchases in accrued expenses and other long-term obligations | |||||
| Merit common stock surrendered (118, 0 and 86 shares, respectively) in exchange for exercise of stock options | |||||
| Right-of-use operating lease assets obtained in exchange for operating lease liabilities | |||||
| RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS: | |||||
| Cash and cash equivalents | |||||
| Restricted cash reported in prepaid expenses and other current assets | |||||
Loading...