The operating recovery is credible. Every segment grew and expanded margins, but cash conversion and acquisition returns still need proof. Three routes support about $80 current fair value against the $83.65 reference close. Stronger recurring cash or a price near $65 would improve the case.
Current-value scenarios; analyst assumptions, not dated share-price targets.
| Measure | Value |
|---|---|
| Bear | 50 |
| Base | 80 |
| Bull | 115 |
| Weighted | 81.25 |
| Reference price | 83.65 |
| Scenario | Probability | 12-month value | vs $83.65 | What has to happen | The arithmetic |
|---|---|---|---|---|---|
| Bear | 25% | $50.00 | −40% | Cash recovery disappoints and risk premium rises. | $1.5B 2027 equity cash; 8% explicit growth; 10% required return; 2% terminal growth. DCF $50.18, rounded $50. |
| Base | 50% | $80.00 | −4% | Cash improves with disciplined reinvestment. | $1.8B starting cash; 8% growth; 9% return; 3% terminal. DCF $78.21; three-route anchor $80. |
| Bull | 25% | $115.00 | +37% | Higher recurring cash and durable growth earn a lower risk premium. | $2.2B starting cash; 8% growth; 8.5% return; 3.5% terminal. DCF $113.13, rounded $115. |
| 25% × $50 + 50% × $80 + 25% × $115 = $81.25. Scenario values are current estimates; the central $80 anchor also uses earnings and enterprise-value cross-checks. | |||||
| Signpost | Now (Q3 2026) | Green if | Red if | Next check |
|---|---|---|---|---|
| FY free cash flow | $973M 9M | Above $1.6B | Below $1.5B | FY2026 report, early 2027 |
| Adjusted EPS | $3.46 9M | $4.95–$5.05 FY | Below $4.95 | FY2026 report |
| PCS segment EBIT | $68M Q3 | Above $50M next quarter | Returns to loss | Q4 2026 report |
| Organic orders | +4.0% Q3 | At least 4% | Negative growth | Q4 2026 report |
| Inventory | $2.628B | Growth below revenue growth | Rises >15% with sales miss | December 31, 2026 balance sheet |
| SOFIE acquisition | $945M pending | Funding and returns disclosed | Higher cost without improved economics | Expected H1 2027 closing |
| Valuation | $83.65 reference | Near $65, thesis intact | Price rises without cash revision | Next purchase decision |
Thresholds are analyst monitoring rules, not company guidance. Expected reporting windows are not issuer-confirmed dates.
GE HealthCare has moved from a quarter of uneven operating performance to one in which every segment grew and expanded margins. That is a meaningful change. Advanced Imaging Solutions supplied the largest profit pool, Pharmaceutical Diagnostics maintained the highest margin, and Patient Care Solutions returned to positive segment earnings. Our focus is whether this operational recovery can produce enough recurring cash to support the price after a substantial rally.
Our call is HOLD with conviction 3/5, medium uncertainty, and an $80 current fair-value anchor. The practical central range is $75–$85. The reference is the November 10, 2026 close of $83.65. Three independent valuation routes cluster around $78–$83, so the market is close to our base assessment. This is not a claim that the shares cannot rise. It means that further appreciation increasingly requires stronger cash generation or a more generous valuation multiple than the assumptions embedded in our base case.
The earnings release was published before trading on October 28. The October 27 close was $71.11, and the October 28 close was $75.82, a computed increase of 6.62%. By November 10 the gain from that pre-release reference was 17.63%. Those dated price changes establish the market context; they do not attribute every intervening price movement to the earnings announcement. The difference between the initial reaction and the later reference price matters when assessing prospective returns.
The prior Q2 episode emphasized weak conversion, the Patient Care Solutions loss and a demanding second-half cash requirement. Q3 supplies evidence against the most pessimistic version of that thesis, especially the recovery in PCS and the rise in consolidated margin. We update the analysis from current evidence. The current valuation also explicitly separates equity cash flow from enterprise value: an after-interest cash-flow model must not subtract debt a second time.
| Measure | Value |
|---|---|
| October 28 % | 6.62 |
| November 10 % | 17.63 |
Revenue was $5.513 billion, up 7.2% as reported and 6.2% organically. Organic growth excludes acquisitions, dispositions and currency movements; it is not a second sales total to add to reported revenue. GAAP operating income rose to $805 million from $653 million. Adjusted EBIT was $913 million, with a 16.6% margin versus 14.8% a year earlier. Management attributed the improvement to volume, price, productivity and favorable net tariff effects, partly offset by inflation.
GAAP diluted EPS was $1.36 versus $0.98, while adjusted EPS was $1.34 versus $1.07. The issuer reports adjusted EPS growth of 25.1%, calculated from underlying values; dividing rounded displayed EPS produces a slightly different percentage. We preserve the company's reported growth rate and disclose rounding. This avoids turning harmless presentation precision into a false accounting discrepancy.
The saved FMP revenue estimate was $5.351262 billion, making reported revenue 3.02% higher. Its EPS actual of $1.34 matches the company's adjusted EPS, against a $1.20 estimate. The estimate's detailed accounting definition has not been independently reconciled, so the revenue surprise is the cleaner numerical comparison. A beat against a vendor estimate does not itself establish that the valuation is attractive, especially after the subsequent share-price response.
Management increased the full-year organic growth outlook to approximately 4%, raised the lower end of the adjusted EBIT margin range to 15.5%, and lifted adjusted EPS guidance to $4.95–$5.05. Free cash flow is now expected to exceed $1.6 billion. These are non-GAAP forecasts with no complete forward GAAP reconciliation because several uncertain adjustments cannot be predicted without unreasonable effort. They remain guidance, not guaranteed outcomes or our own forecasts.
| Metric | Q3 2026 | Q3 2025 |
|---|---|---|
| Revenue $M | 5513 | 5143 |
| GAAP operating income $M | 805 | 653 |
| Adjusted EBIT $M | 913 | 761 |
| Adjusted EBIT margin | 16.6% | 14.8% |
| GAAP EPS | $1.36 | $0.98 |
| Adjusted EPS | $1.34 | $1.07 |
| Period | Revenue | GAAP operating income |
|---|---|---|
| Q3 2025 | 5143 | 653 |
| Q3 2026 | 5513 | 805 |
| FY2026 outlook | Previous | Updated |
|---|---|---|
| Organic growth | 3–4% | Approximately 4% |
| Adjusted EBIT margin | 15.4–15.7% | 15.5–15.7% |
| Adjusted EPS | $4.80–$5.00 | $4.95–$5.05 |
| Free cash flow | Approximately $1.6B | $1.6B+ |
Advanced Imaging Solutions produced revenue of $3.873 billion and segment EBIT of $593 million. Its organic growth was 4.5% and margin was 15.3%, up 130 basis points. This is the largest contributor to absolute profit, so modest percentage improvements matter more to consolidated earnings than a dramatic percentage change in a much smaller segment. AIS now combines the former Imaging and Advanced Visualization businesses; the current filing recasts its comparative data. Older unrecast segment labels should not be joined into a misleading trend.
Pharmaceutical Diagnostics generated $846 million of sales and $253 million of segment EBIT. Organic growth reached 13.8%, with a 29.9% margin. Recurring diagnostic demand and radiopharmaceutical opportunities are attractive, but the cash returns from added capacity and acquisitions still have to be demonstrated. A high current segment margin does not mean every dollar spent on manufacturing or distribution will earn that margin immediately.
Patient Care Solutions revenue was $793 million, up 8.8% organically, and segment EBIT recovered to $68 million. The 8.6% margin compares with 3.8% a year earlier and a negative result in Q2. This is encouraging evidence of a recovery, but the first nine months still showed a 4.5% organic revenue decline. The quarter cannot erase the weak start to the year. Continued positive profit and stable demand are more useful tests than extrapolating the percentage increase from a low base.
The three segment EBIT figures sum to $914 million, close to consolidated adjusted EBIT of $913 million. Corporate and other items, plus rounding, bridge the measures. We do not label the sum as GAAP operating profit. Segment EBIT excludes defined items such as restructuring, acquisition-related costs and acquired-intangible amortization. Maintaining those definitions is essential when comparing a segment chart with the consolidated financial statements.
| Period | Q3 2025 | Q3 2026 |
|---|---|---|
| AIS | 3649 | 3873 |
| PDx | 749 | 846 |
| PCS | 731 | 793 |
| Measure | Value |
|---|---|
| AIS | 593 |
| PDx | 253 |
| PCS | 68 |
| Measure | Value |
|---|---|
| AIS % | 15.3 |
| PDx % | 29.9 |
| PCS % | 8.6 |
| Segment | Organic growth | Margin change | Next test |
|---|---|---|---|
| AIS | 4.5% | +130 bps | Growth with integration discipline |
| PDx | 13.8% | +50 bps | Capacity and acquisition returns |
| PCS | 8.8% | +480 bps | Sustain recovery beyond one quarter |
The most important reconciliation is between cash received and profit recognized. The company received $55 million of tariff refunds in Q3. In the income statement it recognized $9 million related to tariffs incurred in 2025 and $4 million related to tariffs incurred in 2026. The prior-year amount is excluded from adjusted earnings; the current-year benefit remains in the adjusted result. The cash refund is therefore neither the entire earnings benefit nor the amount deducted in the adjusted EBIT bridge.
GAAP operating income was $805 million. The company's EBIT measure is $824 million because its definition incorporates other income while excluding specified non-operating items. Starting from that EBIT, the adjusted bridge adds $17 million of restructuring, $11 million of acquisition-related charges, $4 million of separation items, $61 million of acquired-intangible amortization and $6 million of investment revaluation losses. It removes a $2 million disposition gain and $9 million of prior-year tariff benefit. The displayed rounded components reconcile to $912 million versus the reported $913 million; the release explicitly warns that rounded amounts may not sum.
Adjusted net income was $608 million, slightly below the $615 million attributable GAAP result. Pension-related income, tariff benefits and tax adjustments can offset the usual expense add-backs. The GAAP effective tax rate was 17.1%, while the adjusted rate was 22.0%. A foreign tax-audit settlement contributed to the tax adjustments. We therefore do not extrapolate the low GAAP rate into a normalized earnings forecast.
Gross margin computed from reported dollars rose to 40.34% from 38.69%. That improvement provides operating evidence beyond the tax line. But acquired-intangible amortization and restructuring are real economic considerations even when excluded from management's operating metric. Our valuation cross-checks are labeled by their accounting basis, and the cash-flow route retains the need for reinvestment and interest payments.
| Measure | Value |
|---|---|
| Cash refunds received | 55 |
| 2025-cost income excluded | 9 |
| 2026-cost income included | 4 |
| Adjusted EBIT bridge, $M | Amount |
|---|---|
| Company EBIT | 824 |
| Restructuring | 17 |
| Acquisition charges | 11 |
| Separation items | 4 |
| Disposition gain | −2 |
| Acquired amortization | 61 |
| Investment revaluation | 6 |
| Prior-year tariff benefit | −9 |
| Reported adjusted EBIT | 913 |
| Displayed rows total $912M; $1M difference reflects rounding. | |
| Measure | Value |
|---|---|
| GAAP parent net income | 615 |
| Adjusted net income | 608 |
| GAAP operating income | 805 |
| Adjusted EBIT | 913 |
Quarterly free cash flow was $793 million, compared with $483 million a year earlier. Removing the $55 million cash tariff refund as a simple diagnostic leaves $738 million, still 52.8% above the prior-year reported figure. This calculation does not establish fully normalized cash flow: it changes one item while leaving collections, inventory, taxes and other timing effects untouched. It does show that the refund alone cannot explain the improvement.
The nine-month picture is more restrained. Operating cash flow of $1.365 billion compares with $1.564 billion of parent net income, a ratio of 0.87 times. Free cash flow was $973 million against $1.575 billion of adjusted net income, or 61.8% conversion. The Q3 conversion ratio is much stronger because the business generates cash unevenly through the year. Annualizing the strongest quarter would overstate the evidence available for a recurring earnings-power estimate.
Inventory absorbed $430 million of cash during the first nine months, and contract and other deferred assets absorbed $265 million. Inventories on the balance sheet rose to $2.628 billion from $2.234 billion at year-end. These increases can support future sales and reflect operating needs, but they also mean some accounting profit remains invested in the business. Receivables were comparatively stable. We want future growth to arrive without a disproportionate increase in cash tied up before collection.
End-balance receivable days are approximately 65.5 and inventory days approximately 73.5, computed using the 92-day quarter and current revenue or cost of sales. These are rough diagnostics, not management-reported turnover metrics or average-balance measures. Acquisitions, product mix and seasonality affect them. The test is sustained improvement on a consistently defined basis, not one apparently precise working-capital ratio taken in isolation.
| Measure | Value |
|---|---|
| Prior-year Q3 FCF | 483 |
| Q3 FCF excluding refund diagnostic | 738 |
| Reported Q3 FCF | 793 |
| Measure | Value |
|---|---|
| Inventory increase | 430 |
| Contract/deferred assets | 265 |
| Cash capital investment | 392 |
Unrestricted cash and equivalents were $2.826 billion at September 30. The balance-sheet cash line of $2.854 billion includes $28 million of short-term restricted cash; the cash-flow ending total also includes $3 million of long-term restricted cash. Our net-debt calculation uses unrestricted cash only. Total short- and long-term borrowings were $9.973 billion, producing net debt of $7.147 billion. Revolving credit capacity is access to borrowing, not additional cash already owned by shareholders.
The company spent $2.293 billion net of acquired cash on Intelerad in March. The acquisition adds imaging software and workflow capabilities and is already consolidated in AIS. Goodwill and acquired intangibles increased substantially. That accounting does not prove overpayment, but it means expected future returns rather than tangible liquidation value justify much of the purchase price. Integration costs and customer retention deserve attention alongside the headline strategic rationale.
SOFIE Biosciences is a separate proposed transaction announced in October for $945 million in cash, with closing expected in the first half of 2027 subject to approvals and other conditions. It was not part of Q3 operating results. We do not count the announced purchase as completed, book its future sales into this quarter, or assume financing has no cost. A cash-only sensitivity would represent $2.09 per model share before any acquired value; that is a diagnostic of capital at stake, not a forecast of deal destruction.
Nine-month buybacks were $300 million, dividends $48 million and stock compensation $116 million. The reduced diluted share count supports EPS, but repurchases are not a substitute for operating growth. Full-year free cash flow above $1.6 billion requires more than $627 million in Q4 from the $973 million already earned. That is a meaningful remaining requirement, though below Q3's cash result. We will judge the full-year total and acquisition funding together.
| Measure | Value |
|---|---|
| Unrestricted cash | 2826 |
| Debt | 9973 |
| Net debt | 7147 |
| Intelerad cash cost | 2293 |
| Pending SOFIE cash price | 945 |
| Capital measure | 9M 2026 $M |
|---|---|
| Operating cash | 1365 |
| Cash capex | 392 |
| Free cash flow | 973 |
| Business purchases | 2293 |
| Buybacks | 300 |
| Dividends | 48 |
| Stock compensation | 116 |
| Period | Operating cash — continuing | Cash capex |
|---|---|---|
| 2023 | 2101.0 | 387.0 |
| 2024 | 1955.0 | 401.0 |
| 2025 | 1987.0 | 482.0 |
The first route discounts equity cash flow after interest. We assume $1.8 billion of such cash in 2027, growing 8% annually through 2031, a 9% required equity return and 3% perpetual growth thereafter. Dividing the discounted total by 453 million diluted shares produces $78.21 per share. This is a five-year explicit forecast followed by a terminal value, not a claim that management guided to those cash flows. The starting amount is above the current full-year cash outlook and requires further execution.
Because this cash flow is after interest, we do not subtract net debt from its equity value. Doing so would mix enterprise and equity methods. We also do not add the entire cash balance as excess liquidity: the forecast assumes the business retains normal funding and working-capital capacity. The model excludes incremental SOFIE purchase funding and acquired returns together, leaving the transaction as a disclosed sensitivity until its financing and economics can be modeled consistently.
The second route applies a 15-times multiple to the provider's 2027 EPS estimate of $5.51852, producing $82.78. This is a normalized-earnings cross-check with a chosen multiple, not an audited forecast or a pure GAAP valuation. The third applies 11.5 times the provider's 2027 EBIT estimate of $3.835868 billion, subtracts $7.147 billion of net debt and divides by 453 million shares. It produces approximately $81.60. Here debt is subtracted because the multiple first values operations before financing.
We round those routes into an $80 central anchor and a $75–$85 working range. At $83.65, the share price is 16.73 times the $5.00 midpoint of management's adjusted EPS outlook. The $1.6 billion cash-flow floor implies a 4.22% yield using the model share count. Holding the DCF growth and discount assumptions fixed, the quoted price requires approximately $1.925 billion of starting 2027 equity cash flow. That is the market-implied cash test, not a separate company forecast.
| Measure | Value |
|---|---|
| Equity cash DCF | 78.21 |
| 2027 EPS × 15 | 82.78 |
| 2027 EBIT × 11.5 less debt | 81.6 |
| Central anchor | 80 |
| Reference price | 83.65 |
| Valuation input | Base assumption |
|---|---|
| 2027 equity cash | $1.8B |
| Explicit cash growth | 8% for four annual increases |
| Equity discount rate | 9% |
| Terminal growth | 3% |
| Diluted shares | 453M |
| EPS multiple | 15× 2027 provider estimate |
| Enterprise EBIT multiple | 11.5× 2027 provider estimate |
| Net debt for enterprise route | $7.147B |
The provider's current target-consensus snapshot is $81.14, with a $67 low and $95 high. That range is close to our central valuation but contains targets issued at different dates. It should not be presented as a unanimous fresh response to the October results. A target is an analyst's market-price opinion under a particular methodology and horizon; our $80 anchor is an estimate of current fair value.
The retained dated records show Barclays raising its target to $95 on October 29 while maintaining Overweight. Needham's $93 target dates to September 22, before this report. Evercore's $84 target dates to July 30. Those dates distinguish a post-print revision from older context. The target feed does not reliably attach a current target to every recent rating action, so we do not manufacture matched pairs from unrelated records.
The provider's 2026 EPS consensus is approximately $5.02, broadly within management's $4.95–$5.05 adjusted range, and its 2027 EPS estimate is about $5.52. Estimated 2027 revenue is $22.936 billion. These are saved vendor expectations, not management guidance. The detailed definition of each estimate can differ from GAAP, especially for EBIT and earnings, so the valuation routes remain explicitly labeled cross-checks rather than pretending to be independently audited projections.
Our difference from the most bullish targets is mainly the price we assign to durable cash generation. Strong diagnostics growth and software opportunities can support a higher multiple if they consistently improve owner returns. We want that evidence before capitalizing the most optimistic path. Conversely, a price around $65 with the operating thesis intact would create a more useful cushion than the present quote.
| Measure | Value |
|---|---|
| Barclays Oct 29 | 95 |
| Needham Sep 22 | 93 |
| Evercore Jul 30 | 84 |
| Current provider consensus | 81.14 |
| Charged Alpha current value | 80 |
| Firm / source | Date | Recorded stance | Target |
|---|---|---|---|
| Barclays | 2026-10-29 | Overweight | $95 |
| Needham | 2026-09-22 | Buy | $93 |
| Evercore ISI | 2026-07-30 | Outperform | $84 |
| Charged Alpha | 2026-11-10 | HOLD · 3/5 | $80 current value |
Management deserves credit for delivering a stronger quarter and increasing guidance. All three segments improved profitability, and the cash result was materially better even after isolating the refund. The appropriate score is improving execution, not a declaration that every earlier concern is resolved. Nine-month adjusted EBIT margin remained 14.8%, so the full-year 15.5–15.7% range still requires a strong finish.
The earlier CFO vacancy has been filled: William Grogan became CFO on September 14, as disclosed in the August 18 current report. PCS leadership is changing: Neal Sandy is scheduled to take over on November 16 after Jeannette Bankes leaves for another public-company CEO role. The latest November 5 Form 8-K reports that Chief Science and Technology Officer Taha Kass-Hout will resign effective December 31. These are current execution and succession issues. They are not evidence that the current financial statements are unreliable, and we do not infer reasons beyond the disclosed facts.
The September 30 Form 10-Q says disclosure controls were effective and reports no internal-control changes that materially affected, or were reasonably likely to materially affect, financial reporting. It also states that the company complied with credit-facility covenants. Those statements support current source eligibility, while their inherent limitations remain: effective controls provide reasonable assurance rather than a guarantee against every error.
Our management scorecard therefore separates delivery from capital allocation. The results and guidance pass the immediate operating test. Intelerad integration and the prospective SOFIE investment remain open return-on-capital tests. A compelling strategic narrative should eventually show up in customer retention, organic growth, margin and cash after financing costs. Announcing a transaction is the beginning of that assessment, not its completion.
| Management test | Current evidence | Assessment |
|---|---|---|
| Operating delivery | Growth and margin expansion across segments | Improving |
| Guidance credibility | FY EPS range increased | Positive; Q4 still needed |
| Cash delivery | $973M YTD versus $1.6B+ FY | Open fourth-quarter test |
| Capital allocation | $2.293B Intelerad; $945M SOFIE pending | Returns not yet established |
| Controls | Effective at September 30 | No current reliability exception found |
| Succession | PCS and technology leadership changes | Monitor execution continuity |
The first risk is that the recovery does not become consistent cash generation. Hospital budgets, purchasing cycles and installation timing can move equipment orders and collections between quarters. A book-to-bill ratio of 1.03 and $23.7 billion backlog are supportive demand indicators, but backlog is not immediate revenue, profit or cash. Order growth of 4.0% was below the quarter's 6.2% organic revenue growth. One quarter does not establish a demand downturn, but the gap merits monitoring.
The second risk is capital allocation. Acquisitions can deepen software and radiopharmaceutical capabilities while increasing integration demands and reducing financial flexibility. The business already has substantial net debt. If future acquisition returns arrive later than planned, the cash needed to service debt and invest in existing operations remains real. Our downside case reduces the starting cash flow and raises the required return rather than assuming financing is irrelevant.
The third risk combines tariff policy, inflation, China demand and reimbursement pressure. Some current profit improvement reflects more favorable tariff conditions. Refunds relate to previously paid costs and have their own collection timing; they are not a repeatable growth engine. Competitive pricing or weaker healthcare spending could offset productivity gains. We avoid assigning unsupported probabilities to individual policy changes.
The fourth risk is legal and tax uncertainty. The current filing describes unresolved litigation concerning Iraqi Ministry of Health contracts and potential tax indemnification obligations to GE related to an IRS audit. The company says meaningful loss estimates are unavailable for those matters. We record them as potentially material contingencies without inventing a liability amount or declaring the allegations established. They do not, on the reviewed evidence, prevent reliable analysis of the reported quarter or change the listed security.
| Risk | Transmission to owners | Evidence to watch |
|---|---|---|
| Cash conversion | Less cash than accounting profit | FY OCF, inventories and contract assets |
| Acquisition returns | Integration costs and funding needs | Organic growth and post-deal cash |
| Demand and tariffs | Orders, prices and margins change | Organic orders and adjusted margin |
| Legal / indemnity | Unquantified future cash claims | Note 13 updates and disclosed estimates |
| Leadership transitions | Execution continuity | Succession and segment performance |
The next major test is the fourth-quarter and full-year report, expected in early 2027; no issuer-confirmed reporting date is used here. Adjusted EPS of $3.46 through nine months implies approximately $1.49–$1.59 in the final quarter to reach the annual range, subject to per-share rounding and share-count changes. That is an arithmetic bridge, not additional management guidance.
Free cash flow must exceed $627 million in Q4 to clear the annual $1.6 billion level from the existing $973 million. We will examine how much comes from ordinary collections and working-capital release versus refunds or other timing items. A satisfactory annual result with inventory under control would strengthen the case that the profit improvement is reaching shareholders.
We will also track whether PCS sustains positive segment EBIT after its leadership transition, whether AIS integration preserves organic growth, and whether PDx maintains growth without sacrificing cash returns. SOFIE's expected first-half 2027 closing creates a separate financing and execution checkpoint. The exact funding mix and updated disclosures should enter the valuation when they are known, rather than being guessed in advance.
A higher fair-value estimate would require evidence of recurring equity cash above the base forecast or lower economic risk. A lower share price can improve prospective returns without any change in the company. We distinguish those paths: business improvement and valuation improvement can happen separately. The HOLD call is designed to respond to both, with explicit thresholds instead of an unconditional recommendation to wait forever.
| Checkpoint | Timing | Required evidence |
|---|---|---|
| Full-year cash | FY2026 report, early 2027 | $1.6B+ and sources of conversion |
| Adjusted EPS | FY2026 report | $4.95–$5.05 range |
| PCS recovery | Next quarterly report | Positive EBIT sustained |
| Science/technology transition | December 31, 2026 | Succession and execution continuity |
| SOFIE transaction | Expected H1 2027 | Close, funding and revised economics |
| Valuation | Next purchase decision | Price versus updated cash assumptions |
The exact period is the three months ended September 30, 2026. The earnings release was furnished in an October 28 Form 8-K, and the same-day Form 10-Q provides the statements, controls assessment, borrowing details, acquisition accounting and contingencies. The latest reviewed current report is the November 5 leadership filing. These records establish the issuer and period independently of the earnings calendar.
Every value in the nine-quarter table is reconciled to its contemporaneous issuer earnings exhibit. The annual cash chart and table use original annual reports and explicitly show operating cash from continuing operations. Raw provider financial history remains preserved separately but is excluded from public tables and charts because several mappings differ from issuer figures. The source package also retains daily prices and dated market expectations. The segment reorganization prevents an unqualified splice of older Imaging or Advanced Visualization series into current AIS. Historical non-GAAP reconciliations remain in their original exhibits; no unavailable adjusted series is invented.
Dollar amounts in financial tables and charts are millions unless explicitly described as per-share dollars. The company reports some percentages using unrounded underlying numbers, and displayed components can differ from totals because of rounding. Restricted cash is excluded from our net-debt offset. Parent net income is distinguished from total consolidated net income, and quarterly cash is distinguished from the nine-month statement.
The DCF, scenario weights, multiples and monitoring thresholds are analytical assumptions. They are computed from retained inputs and are not issuer guidance. Scenario prices are present-value outcomes, not predictions for a particular future trading date. A probability-weighted value does not remove uncertainty; it merely makes the weighting visible. This research provides general information and cannot account for an individual reader's portfolio, taxes, liquidity needs or tolerance for loss.
| Quarter | Revenue $M | Operating income $M | Parent net income $M | Diluted EPS |
|---|---|---|---|---|
| Q3 2024 | 4863.0 | 676.0 | 470.0 | 1.02 |
| Q4 2024 | 5319.0 | 801.0 | 720.0 | 1.57 |
| Q1 2025 | 4777.0 | 629.0 | 564.0 | 1.23 |
| Q2 2025 | 5007.0 | 654.0 | 486.0 | 1.06 |
| Q3 2025 | 5143.0 | 653.0 | 446.0 | 0.98 |
| Q4 2025 | 5698.0 | 827.0 | 589.0 | 1.29 |
| Q1 2026 | 5131.0 | 515.0 | 389.0 | 0.85 |
| Q2 2026 | 5295.0 | 739.0 | 561.0 | 1.24 |
| Q3 2026 | 5513.0 | 805.0 | 615.0 | 1.36 |
| Year | Continuing OCF $M | Cash capex $M | SBC $M | Buybacks $M |
|---|---|---|---|---|
| 2023 | 2101.0 | 387.0 | 114.0 | −0.0 |
| 2024 | 1955.0 | 401.0 | 125.0 | −0.0 |
| 2025 | 1987.0 | 482.0 | 130.0 | 200.0 |
| Primary source | Scope |
|---|---|
| SEC earnings release | Current results, guidance, reconciliations |
| September 2026 Form 10-Q | Controls, debt, acquisition and legal details |
| 2025 Form 10-K | Annual structure and financial history |
| November 5 Form 8-K | Technology leadership departure |
| Saved FMP datasets | Prices, history, expectations and dated targets |
| Forecast year | Base equity cash $M |
|---|---|
| 2027 | 1800.0 |
| 2028 | 1944.0 |
| 2029 | 2099.5 |
| 2030 | 2267.5 |
| 2031 | 2448.9 |