| Schedule of Financial Information by Segment |
The following tables present financial information by segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Six months ended | | | (in millions) | June 27, 2026 | | June 28, 2025 | | June 27, 2026 | | June 28, 2025 | | | | | | Net sales to external customers: | | | | | | | | | | | | | Front Line Care | $ | 1,652 | | | $ | 1,592 | | | $ | 3,270 | | | $ | 3,118 | | | | | | | Surgical Solutions | 1,640 | | | 1,509 | | | 3,194 | | | 2,956 | | | | | | | Laboratory and Diagnostics | 248 | | | 221 | | | 541 | | | 512 | | | | | | | Medline Brand | 3,540 | | | 3,322 | | | 7,005 | | | 6,586 | | | | | | | Supply Chain Solutions | 4,145 | | | 3,564 | | | 8,032 | | | 6,944 | | | | | | | Consolidated net sales to external customers | $ | 7,685 | | | $ | 6,886 | | | $ | 15,037 | | | $ | 13,530 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segment Adjusted EBITDA: | | | | | | | | | | | | | Medline Brand | $ | 1,067 | | | $ | 890 | | | $ | 1,832 | | | $ | 1,720 | | | | | | | Supply Chain Solutions | 204 | | | 201 | | | 391 | | | 383 | | | | | | | Total segment adjusted EBITDA | 1,271 | | | 1,091 | | | 2,223 | | | 2,103 | | | | | | | Corporate & Other | (211) | | | (156) | | | (387) | | | (300) | | | | | | | Interest expense, net | (119) | | | (223) | | | (255) | | | (433) | | | | | | | Depreciation and amortization | (256) | | | (250) | | | (510) | | | (497) | | | | | | | Inventory-related adjustments | (3) | | | (15) | | | (32) | | | (36) | | | | | | | Stock-based compensation expense | (29) | | | (15) | | | (52) | | | (37) | | | | | | | Litigation gains, net | — | | | 13 | | | — | | | 47 | | | | | | Transaction-related costs (1) | (29) | | | (11) | | | (64) | | | (23) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other non-core charges, net (2) | (389) | | | (75) | | | (397) | | | (127) | | | | | | | Income before income taxes | $ | 235 | | | $ | 359 | | | $ | 526 | | | $ | 697 | | | | | |
(1) Represents acquisition and integration-related costs and IPO and subsequent offerings related costs. (2) Represents loss on debt extinguishment and other refinancing costs and fees, realized and unrealized foreign currency and investment losses and costs, recoveries (credit) loss expense related to certain customer receivable, gains (losses) on disposal of assets and exits, and other items. The impact of the losses related to the fire at a distribution center in Tracy are also included in the 2026 periods.
|
| Schedule of Sales and Long-Lived Assets by Geographical Areas |
The following tables present information by sales office and geographic area:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Six months ended | | (in millions) | June 27, 2026 | | June 28, 2025 | | June 27, 2026 | | June 28, 2025 | | | | | | Net sales to external customers: | | | | | | | | | | | | Acute care (1) | $ | 5,407 | | | $ | 4,716 | | | $ | 10,532 | | | $ | 9,288 | | | | | | Non-Acute care (2) | 1,745 | | | 1,683 | | | 3,477 | | | 3,305 | | | | | | | United States | 7,152 | | | 6,399 | | | 14,009 | | | 12,593 | | | | | | | International | 533 | | | 487 | | | 1,028 | | | 937 | | | | | | | Consolidated net sales to external customers | $ | 7,685 | | | $ | 6,886 | | | $ | 15,037 | | | $ | 13,530 | | | | | |
(1) Acute care represents hospital health systems. (2) Non-Acute care represents other sites of care including outpatient, post acute, physician’s office, surgery centers, and all other. | | | | | | | | | | | | | (in millions) | June 27, 2026 | | December 31, 2025 | Long-lived assets by geographical area (1): | | | | | United States | $ | 4,277 | | | $ | 4,433 | | | International | 815 | | | 777 | | | Consolidated long-lived assets, net | $ | 5,092 | | | $ | 5,210 | |
(1) Includes property, plant, and equipment, net, and operating lease right-of-use assets.
|