Updated May 29, 2025, 9:52 PM UTC
Income Statement - Metric | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues (USD, thousands) | 1,395,645.00 | 1,116,154.00 | 5,138,701 | 1,279,502 | 1,328,912.00 | 1,370,570.00 | - | - | |||||||||||||||||||||||
Gross Profit (USD, thousands) | 602,593.00 | 448,577.00 | 2,218,160 | 572,430 | 578,791.00 | 610,332.00 | - | - | |||||||||||||||||||||||
Total Operating Expenses (USD, thousands) | 386,437.00 | 203,354.00 | 1,382,042 | 386,899 | 359,125.00 | 365,039.00 | - | - | |||||||||||||||||||||||
Income from Operations (USD, thousands) | 216,156.00 | 245,223.00 | 836,118 | 185,531 | 219,666.00 | 245,293.00 | - | - | |||||||||||||||||||||||
Total Non-Operating Expenses, Net (USD, thousands) | 36,867.00 | 29,770.00 | 133,308 | 10,272 | 24,774.00 | 16,548.00 | - | - | |||||||||||||||||||||||
Income from Continuing Operations Before Income Tax Expense (USD, thousands) | 179,289.00 | 215,453.00 | 702,810 | 175,259 | 194,892.00 | 228,745.00 | - | - | |||||||||||||||||||||||
Income Tax Expense (USD, thousands) | 38,344.00 | 43,254.00 | 149,530 | 35,310 | 43,506.00 | 55,384.00 | - | - | |||||||||||||||||||||||
Income from Continuing Operations, Net of Income Tax (USD, thousands) | 140,945.00 | 172,199.00 | 553,280 | 139,949 | 151,386.00 | 173,361.00 | - | - | |||||||||||||||||||||||
(Loss) Income from Discontinued Operations, Net of Income Tax (USD, thousands) | - | - | (173,201) | 5,592 | (213.00) | (76.00) | - | - | |||||||||||||||||||||||
Net Income (USD, thousands) | 140,945.00 | (1,002.00) | 380,079 | 145,541 | 151,173.00 | 173,285.00 | - | - | |||||||||||||||||||||||
Net Income Attributable to Shareholders (USD, thousands) | 140,743.00 | (1,377.00) | 378,239 | 145,401 | 150,034.00 | 173,534.00 | - | - | |||||||||||||||||||||||
Balance Sheet - Metric | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
Cash and cash equivalents [USD, thousands] | 195,585 | 207,020 | 207,020 | 198,328 | 172,195 | 155,178 | 171,701 | 171,701 | |||||||||||||||||||||||
Accounts receivable net [USD, thousands] | 964,022 | 1,008,315 | 1,008,315 | 892,606 | 923,340 | 915,199 | 1,043,961 | 1,043,961 | |||||||||||||||||||||||
Inventories net [USD, thousands] | 855,617 | 674,535 | 674,535 | 698,587 | 688,933 | 649,558 | 581,329 | 581,329 | |||||||||||||||||||||||
Prepaid expenses and other current assets [USD, thousands] | 203,729 | 174,349 | 174,349 | 150,973 | 153,401 | 177,918 | 203,774 | 203,774 | |||||||||||||||||||||||
Current assets held for sale [USD, thousands] | - | 804,904 | 804,904 | - | - | - | - | - | |||||||||||||||||||||||
Total current assets [USD, thousands] | 2,218,953 | 2,869,123 | 2,869,123 | 1,940,494 | 1,937,869 | 1,897,853 | 2,000,765 | 2,000,765 | |||||||||||||||||||||||
Property plant and equipment net [USD, thousands] | 1,844,484 | 1,765,180 | 1,765,180 | 1,834,216 | 1,929,666 | 1,921,733 | 1,956,544 | 1,956,544 | |||||||||||||||||||||||
Lease right-of-use assets net [USD, thousands] | 195,413 | 173,201 | 173,201 | 165,020 | 159,237 | 153,879 | 156,388 | 156,388 | |||||||||||||||||||||||
Goodwill [USD, thousands] | 4,111,683 | 4,070,712 | 4,070,712 | 4,056,754 | 4,151,437 | 4,044,198 | 4,095,678 | 4,095,678 | |||||||||||||||||||||||
Intangibles net [USD, thousands] | 2,987,287 | 2,119,282 | 2,119,282 | 2,048,990 | 2,003,669 | 1,923,020 | 1,854,390 | 1,854,390 | |||||||||||||||||||||||
Other assets [USD, thousands] | 77,335 | 66,199 | 66,199 | 63,127 | 60,267 | 67,679 | 83,046 | 83,046 | |||||||||||||||||||||||
Total assets [USD, thousands] | 11,435,155 | 11,063,697 | 11,063,697 | 10,108,601 | 10,242,145 | 10,008,362 | 10,146,811 | 10,146,811 | |||||||||||||||||||||||
Accounts payable [USD, thousands] | 276,730 | 251,723 | 251,723 | 231,720 | 235,070 | 238,298 | 280,770 | 280,770 | |||||||||||||||||||||||
Accrued income taxes [USD, thousands] | 24,880 | 13,640 | 13,640 | 57,000 | 5,850 | - | 21,456 | 21,456 | |||||||||||||||||||||||
Accrued payroll and other related liabilities [USD, thousands] | 178,838 | 164,831 | 164,831 | 149,372 | 146,575 | 160,785 | 192,677 | 192,677 | |||||||||||||||||||||||
Short-term lease obligations [USD, thousands] | 36,711 | 31,239 | 31,239 | 29,705 | 30,509 | 32,451 | 34,202 | 34,202 | |||||||||||||||||||||||
Short-term indebtedness [USD, thousands] | 78,438 | 85,938 | 85,938 | 80,000 | 80,000 | 125,000 | 125,000 | 125,000 | |||||||||||||||||||||||
Accrued expenses and other [USD, thousands] | 318,097 | 319,744 | 319,744 | 286,563 | 307,479 | 334,586 | 368,068 | 368,068 | |||||||||||||||||||||||
Current liabilities held for sale [USD, thousands] | - | 64,012 | 64,012 | - | - | - | - | - | |||||||||||||||||||||||
Total current liabilities [USD, thousands] | 913,694 | 931,127 | 931,127 | 834,360 | 805,483 | 891,120 | 1,022,173 | 1,022,173 | |||||||||||||||||||||||
Long-term indebtedness [USD, thousands] | 3,231,075 | 3,120,162 | 3,120,162 | 2,235,601 | 2,156,158 | 2,038,725 | 1,918,701 | 1,918,701 | |||||||||||||||||||||||
Deferred income taxes net [USD, thousands] | 621,071 | 479,688 | 479,688 | 456,465 | 462,741 | 453,125 | 403,654 | 403,654 | |||||||||||||||||||||||
Long-term lease obligations [USD, thousands] | 162,827 | 145,828 | 145,828 | 139,362 | 133,148 | 123,717 | 124,637 | 124,637 | |||||||||||||||||||||||
Other liabilities [USD, thousands] | 78,389 | 71,546 | 71,546 | 72,368 | 74,153 | 73,129 | 61,889 | 61,889 | |||||||||||||||||||||||
Total liabilities [USD, thousands] | 5,007,056 | 4,748,351 | 4,748,351 | 3,738,156 | 3,631,683 | 3,579,816 | 3,531,054 | 3,531,054 | |||||||||||||||||||||||
Ordinary shares [USD, thousands] | 4,534,259 | 4,543,176 | 4,543,176 | 4,499,580 | 4,490,999 | 4,404,687 | 4,420,413 | 4,420,413 | |||||||||||||||||||||||
Retained earnings [USD, thousands] | 2,133,766 | 2,087,645 | 2,087,645 | 2,178,087 | 2,268,326 | 2,385,664 | 2,475,330 | 2,475,330 | |||||||||||||||||||||||
Accumulated other comprehensive loss [USD, thousands] | (252,629) | (328,657) | (328,657) | (323,070) | (165,836) | (374,250) | (292,338) | (292,338) | |||||||||||||||||||||||
Total shareholders’ equity [USD, thousands] | 6,415,396 | 6,302,164 | 6,302,164 | 6,354,597 | 6,593,489 | 6,416,101 | 6,603,405 | 6,603,405 | |||||||||||||||||||||||
Noncontrolling interests [USD, thousands] | 12,703 | 13,182 | 13,182 | 15,848 | 16,973 | 12,445 | 12,352 | 12,352 | |||||||||||||||||||||||
Total equity [USD, thousands] | 6,428,099 | 6,315,346 | 6,315,346 | 6,370,445 | 6,610,462 | 6,428,546 | 6,615,757 | 6,615,757 | |||||||||||||||||||||||
Total liabilities and equity [USD, thousands] | 11,435,155 | 11,063,697 | 11,063,697 | 10,108,601 | 10,242,145 | 10,008,362 | 10,146,811 | 10,146,811 | |||||||||||||||||||||||
Cash Flow - Metric | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
Net income (USD, thousands) | 140,945.00 | (1,002.00) | 380,079 | 145,541 | 151,173.00 | 173,285.00 | - | - | |||||||||||||||||||||||
Depreciation, depletion, and amortization (USD, thousands) | 140,629.00 | 134,438.00 | 565,244 | 112,698 | 115,255.00 | 125,913.00 | - | - | |||||||||||||||||||||||
Deferred income taxes (USD, thousands) | 808.00 | (130,906.00) | (131,412) | (22,121) | 36.00 | (1,702.00) | - | - | |||||||||||||||||||||||
Share-based compensation expense (USD, thousands) | 15,293.00 | 8,947.00 | 56,535 | 11,460 | 20,812.00 | 15,334.00 | - | - | |||||||||||||||||||||||
Loss (gain) on the disposal of property, plant, equipment, and intangibles, net (USD, thousands) | 132.00 | 25,968.00 | 24,997 | 2,151 | 548.00 | 305.00 | - | - | |||||||||||||||||||||||
Gain on sale of businesses and equity investment, net (USD, thousands) | - | - | - | (10,960) | 6,502.00 | (15.00) | - | - | |||||||||||||||||||||||
Gain on sale of businesses, net (USD, thousands) | - | - | 873 | - | - | - | - | - | |||||||||||||||||||||||
Gain on sale of investments (USD, thousands) | - | - | (546) | - | - | - | - | - | |||||||||||||||||||||||
Amortization of inventory fair value adjustments (USD, thousands) | - | 100.00 | 4,822 | - | - | - | - | - | |||||||||||||||||||||||
Other items (USD, thousands) | 4,423.00 | 7,780.00 | 12,316 | (2,451) | 3,037.00 | (7,742.00) | - | - | |||||||||||||||||||||||
Net cash provided by operating activities (USD, thousands) | 291,243.00 | 254,807.00 | 973,274 | 303,743 | 250,725.00 | 332,838.00 | - | - | |||||||||||||||||||||||
Purchases of property, plant, equipment, and intangibles, net (USD, thousands) | (118,936.00) | (91,497.00) | (360,326) | (108,083) | (101,892.00) | (89,231.00) | - | - | |||||||||||||||||||||||
Proceeds from the sale of property, plant, equipment, and intangibles (USD, thousands) | 15.00 | - | - | - | - | - | - | - | |||||||||||||||||||||||
Proceeds from the sale of businesses (USD, thousands) | 0.00 | 0.00 | 9,458 | 809,571 | 348.00 | 1,515.00 | - | - | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired (USD, thousands) | 0.00 | (6,498.00) | (546,256) | (13,659) | (3,808.00) | (36,192.00) | - | - | |||||||||||||||||||||||
Net cash provided by (used in) investing activities (USD, thousands) | (118,921.00) | (95,607.00) | (887,361) | 687,829 | (105,352.00) | (123,904.00) | - | - | |||||||||||||||||||||||
Payments on Private Placement Senior Notes (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Payments on term loans (USD, thousands) | (15,000.00) | (15,000.00) | (60,000) | (638,125) | 0.00 | 0.00 | - | - | |||||||||||||||||||||||
(Payments) proceeds under credit facilities, net (USD, thousands) | (125,521.00) | (84,015.00) | 181,486 | (253,200) | (91,720.00) | 25,928.00 | - | - | |||||||||||||||||||||||
Deferred financing fees and debt issuance costs (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Acquisition related deferred or contingent consideration (USD, thousands) | (5,976.00) | (89.00) | (6,242) | (87) | (90.00) | (89.00) | - | - | |||||||||||||||||||||||
Repurchases of ordinary shares (USD, thousands) | (2,227.00) | (325.00) | (11,765) | (64,203) | (46,422.00) | (100,433.00) | - | - | |||||||||||||||||||||||
Cash dividends paid to ordinary shareholders (USD, thousands) | (51,378.00) | (51,397.00) | (200,570) | (51,436) | (56,237.00) | (56,196.00) | - | - | |||||||||||||||||||||||
Distributions to noncontrolling interest holders (USD, thousands) | - | 0.00 | (1,561) | - | - | - | - | - | |||||||||||||||||||||||
Contributions from noncontrolling interest holders (USD, thousands) | - | 111.00 | 2,994 | 2,532 | 0.00 | 0.00 | - | - | |||||||||||||||||||||||
Stock option and other equity transactions, net (USD, thousands) | 786.00 | 6,946.00 | 10,472 | 5,587 | 13,505.00 | 288.00 | - | - | |||||||||||||||||||||||
Net cash (used in) provided by financing activities (USD, thousands) | (197,994.00) | (143,769.00) | (85,186) | (998,932) | (180,964.00) | (214,397.00) | - | - | |||||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents (USD, thousands) | 7,500.00 | (3,996.00) | (2,064) | (1,332) | 9,458.00 | (11,554.00) | - | - | |||||||||||||||||||||||
(Decrease) increase in cash and cash equivalents (USD, thousands) | (18,172.00) | 11,435.00 | (1,337) | (8,692) | (26,133.00) | (17,017.00) | - | - | |||||||||||||||||||||||
Loss on classification as held for sale (USD, thousands) | - | - | 206,444 | - | - | - | - | - | |||||||||||||||||||||||
Fair value adjustment related to convertible debt, premium liability (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Goodwill impairment loss (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Proceeds from issuance of senior public notes (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Proceeds from term loans (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Payments on convertible debt (USD, thousands) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
Accounts receivable, net (USD, thousands) | (18,252) | (128,069) | (128,069) | 107,683 | 82,506 | 79,295 | - | - | |||||||||||||||||||||||
Inventories, net (USD, thousands) | (123,349) | (37,450) | (37,450) | (34,134) | (18,677) | (727) | - | - | |||||||||||||||||||||||
Other current assets (USD, thousands) | (22,841) | (1,552) | (1,552) | 9,438 | 8,565 | (18,353) | - | - | |||||||||||||||||||||||
Accounts payable (USD, thousands) | (6,097) | (18,962) | (18,962) | (17,122) | (16,261) | (7,504) | - | - | |||||||||||||||||||||||
Accruals and other, net (USD, thousands) | 21,750 | 39,955 | 39,955 | 1,560 | (35,346) | (4,464) | - | - | |||||||||||||||||||||||
Cash and cash equivalents at beginning of period (USD, thousands) | 208,357 | 208,357 | 208,357 | 207,020 | 207,020 | 207,020 | - | - | |||||||||||||||||||||||
Cash and cash equivalents at end of period (USD, thousands) | 195,585 | 207,020 | 207,020 | 198,328 | 172,195 | 155,178 | - | - | |||||||||||||||||||||||
Investment in convertible notes (USD, thousands) | - | (1,500) | (1,500) | - | - | - | - | - | |||||||||||||||||||||||
Revenue by Segment - in Millions of USD | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
Healthcare | 916.2 | 1,007.8 | 3,613.0 | 901.2 | 944.2 | 976.0 | 1,057.3 | 3,878.7 | |||||||||||||||||||||||
- Capital Equipment | - | - | 155.5 | 26.5 | 23.0 | 31.1 | 36.9 | 117.5 | |||||||||||||||||||||||
- Consumables | - | - | 251.6 | 69.8 | 72.1 | 68.7 | 76.1 | 286.7 | |||||||||||||||||||||||
- Service | - | - | 164.6 | 32.2 | 32.8 | 36.6 | 36.5 | 138.1 | |||||||||||||||||||||||
AST | 234.9 | 250.9 | 954.0 | 249.8 | 256.7 | 258.1 | 274 | 1,038.6 | |||||||||||||||||||||||
Life Sciences | 146.6 | 160.6 | 571.7 | 128.5 | 127.9 | 136.4 | 149.5 | 542.3 | |||||||||||||||||||||||
Dental | 97.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
Product Revenue | - | - | 2,764.0 | 656.3 | 695.9 | 718.3 | 801.1 | 2,871.6 | |||||||||||||||||||||||
Service Revenue | - | - | 2,374.7 | 623.2 | 633.0 | 652.2 | 679.5 | 2,587.9 | |||||||||||||||||||||||
Total Revenue | 1,395.6 | 1,116.2 | 5,138.7 | 1,279.5 | 1,328.9 | 1,370.6 | 1,480.5 | 5,459.5 | |||||||||||||||||||||||
Revenue by Geography - in Millions of USD | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
Ireland | 19.651 | 22.55 | 82.7 | 22.2 | 22.8 | 24.1 | 38.2 | 107.3 | |||||||||||||||||||||||
United States | 1,025.458 | 802.54 | 3,751.4 | 946.9 | 979.5 | 1,002.6 | 1,078.6 | 4,007.6 | |||||||||||||||||||||||
Other Foreign Locations | 350.536 | 291.16 | 1,304.6 | 310.4 | 326.6 | 343.9 | 363.7 | 1,344.6 | |||||||||||||||||||||||
Total Revenue | 1,395.645 | 1,116.15 | 5,138.7 | 1,279.5 | 1,328.9 | 1,370.6 | 1,480.5 | 5,459.5 | |||||||||||||||||||||||
KPIs - Metric (Unit, Scale) | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | FY 2025 |
Backlog in Healthcare segment (millions of USD) | 449.4 | - | 353.8 | 362.0 | 405.3 | - | - | - | |||||||||||||||||||||||
Backlog in Life Sciences segment (millions of USD) | 85.0 | - | 71.4 | - | 75.6 | - | - | - |