{"symbol":"MDLN","cik":2046386,"issuer_id":"sec-cik:0002046386","security_id":"sec-cik:0002046386:mdln","entity_name":"Medline Inc.","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[],"quarantined":[]},"generated_at":"2026-11-01T20:15:38.875891+00:00","concepts_used":{"income":{"revenue":["Revenues"],"cost_of_revenue":["CostOfGoodsAndServicesSold"],"gross_profit":["GrossProfit"],"rnd":["ResearchAndDevelopmentExpense"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["NonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"short_term_investments":["ShortTermInvestments"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"depreciation_amortization":["DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2023","end":"2023-12-31","income":{"revenue":23231000000,"cost_of_revenue":17346000000,"gross_profit":5885000000,"rnd":60000000,"opex_sga":3867000000,"operating_income":1250000000,"other_income":-986000000,"pretax_income":264000000,"income_tax":30000000},"balance":{},"cashflow":{"cfo":1685000000,"capex":275000000,"buybacks":0,"depreciation_amortization":951000000,"fcf":1410000000},"derived":[],"adjusted":[],"filed":"2026-02-25","first_filed":"2026-02-25"},{"label":"FY2024","end":"2024-12-31","income":{"revenue":25507000000,"cost_of_revenue":18531000000,"gross_profit":6976000000,"rnd":67000000,"opex_sga":4108000000,"operating_income":2146000000,"other_income":-900000000,"pretax_income":1246000000,"income_tax":46000000},"balance":{"cash_and_equivalents":199000000,"total_current_assets":8272000000,"total_assets":35978000000,"total_current_liabilities":2440000000,"long_term_debt":16416000000,"total_liabilities":19454000000},"cashflow":{"cfo":1769000000,"capex":354000000,"buybacks":20000000,"depreciation_amortization":977000000,"fcf":1415000000},"derived":[],"adjusted":[],"filed":"2026-02-25","first_filed":"2026-02-25"},{"label":"FY2025","end":"2025-12-31","income":{"revenue":28432000000,"cost_of_revenue":20914000000,"gross_profit":7518000000,"rnd":80000000,"opex_sga":4524000000,"operating_income":2212000000,"other_income":-964000000,"pretax_income":1248000000,"income_tax":91000000,"net_income":1159000000,"eps_diluted":-0.01,"shares_diluted":810000000},"balance":{"cash_and_equivalents":1939000000,"short_term_investments":0,"total_current_assets":10679000000,"total_assets":38484000000,"total_current_liabilities":2490000000,"long_term_debt":12484000000,"total_liabilities":19198000000,"stockholders_equity":10737000000},"cashflow":{"cfo":1744000000,"capex":447000000,"buybacks":33000000,"depreciation_amortization":1011000000,"fcf":1297000000},"derived":[],"adjusted":[],"filed":"2026-02-25","filed_exceptions":{"balance.cash_and_equivalents":"2026-08-05","balance.long_term_debt":"2026-08-05","balance.short_term_investments":"2026-08-05","balance.stockholders_equity":"2026-08-05","balance.total_assets":"2026-08-05","balance.total_current_assets":"2026-08-05","balance.total_current_liabilities":"2026-08-05","balance.total_liabilities":"2026-08-05"},"first_filed":"2026-02-25"}],"quarterly":[{"label":"Q4 FY2024","end":"2024-12-31","income":{},"balance":{"cash_and_equivalents":199000000,"total_current_assets":8272000000,"total_assets":35978000000,"total_current_liabilities":2440000000,"long_term_debt":16416000000,"total_liabilities":19454000000},"cashflow":{},"derived":[],"adjusted":[],"filed":"2026-02-25","first_filed":"2026-02-25"},{"label":"Q1 FY2025","end":"2025-03-29","income":{"revenue":6644000000,"cost_of_revenue":4820000000,"gross_profit":1824000000,"opex_sga":1070000000,"operating_income":571000000,"other_income":-233000000,"pretax_income":338000000,"income_tax":16000000,"net_income":319000000},"balance":{},"cashflow":{"cfo":682000000,"capex":98000000,"buybacks":9000000,"depreciation_amortization":247000000,"fcf":584000000},"derived":[],"adjusted":[],"filed":"2026-05-06","filed_exceptions":{"income.net_income":"2026-08-05"},"first_filed":"2026-05-06"},{"label":"Q2 FY2025","end":"2025-06-28","income":{"revenue":6886000000,"cost_of_revenue":4981000000,"gross_profit":1905000000,"opex_sga":1073000000,"operating_income":642000000,"other_income":-283000000,"pretax_income":359000000,"income_tax":26000000,"net_income":329000000},"balance":{},"cashflow":{"cfo":197000000,"capex":110000000,"buybacks":6000000,"depreciation_amortization":250000000,"fcf":87000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[],"filed":"2026-08-05","first_filed":"2026-08-05"},{"label":"Q4 FY2025","end":"2025-12-31","income":{},"balance":{"cash_and_equivalents":1939000000,"short_term_investments":0,"total_current_assets":10679000000,"total_assets":38484000000,"total_current_liabilities":2490000000,"long_term_debt":12484000000,"total_liabilities":19198000000,"stockholders_equity":10737000000},"cashflow":{},"derived":[],"adjusted":[],"filed":"2026-08-05","first_filed":"2026-02-25"},{"label":"Q1 FY2026","end":"2026-03-28","income":{"revenue":7352000000,"cost_of_revenue":5511000000,"gross_profit":1841000000,"opex_sga":1228000000,"operating_income":422000000,"other_income":-131000000,"pretax_income":291000000,"income_tax":52000000,"eps_diluted":0.16,"shares_diluted":824836037},"balance":{"cash_and_equivalents":2236000000,"total_current_assets":11180000000,"total_assets":39014000000,"total_current_liabilities":2536000000,"long_term_debt":12495000000,"total_liabilities":19665000000,"stockholders_equity":11272000000},"cashflow":{"cfo":412000000,"capex":96000000,"buybacks":0,"depreciation_amortization":254000000,"fcf":316000000},"derived":[],"adjusted":[],"filed":"2026-05-06","first_filed":"2026-05-06"},{"label":"Q2 FY2026","end":"2026-06-27","income":{"revenue":7685000000,"cost_of_revenue":5470000000,"gross_profit":2215000000,"opex_sga":1295000000,"operating_income":395000000,"other_income":-160000000,"pretax_income":235000000,"income_tax":96000000,"eps_diluted":0.07,"shares_diluted":860890719},"balance":{"cash_and_equivalents":2327000000,"short_term_investments":350000000,"total_current_assets":11742000000,"total_assets":39350000000,"total_current_liabilities":2710000000,"long_term_debt":12548000000,"total_liabilities":20273000000,"stockholders_equity":11572000000},"cashflow":{"cfo":715000000,"capex":111000000,"buybacks":0,"depreciation_amortization":256000000,"fcf":604000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[],"filed":"2026-08-05","first_filed":"2026-08-05"}]}