Updated Feb 18, 2025, 5:22 PM UTC
Income Statement - Metric (Unit, Scale) | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue [USD, Thousands] | 1,342,36 | 1,395,645 | 1,116,154 | 5,138,701 | - | 1,279,502 | 1,328,912 | 1,370,57 | ||||||||||||||||||||||||||||||||||||||
Cost of Goods Sold (COGS) [USD, Thousands] | 748,831 | 793,052 | 667,577 | 2,920,541 | - | 707,072 | 750,121 | 760,238 | ||||||||||||||||||||||||||||||||||||||
SG&A [USD, Thousands] | 380,651 | 360,518 | 152,091 | 1,252,318 | - | 335,626 | 329,298 | 335,45 | ||||||||||||||||||||||||||||||||||||||
R&D [USD, Thousands] | 27,044 | 25,913 | 25,22 | 103,679 | - | 25,573 | 27,031 | 27,358 | ||||||||||||||||||||||||||||||||||||||
D&A [USD, Thousands] | 152,252 | 140,629 | 134,438 | 565,244 | - | 112,698 | 115,255 | 125,913 | ||||||||||||||||||||||||||||||||||||||
Interest Expense [USD, Thousands] | 36,94 | 38,947 | 36,103 | 144,351 | - | 30,384 | 19,668 | 19,094 | ||||||||||||||||||||||||||||||||||||||
Operating Income (EBIT) [USD, Thousands] | 185,857 | 216,156 | 245,223 | 836,118 | - | 185,531 | 219,666 | 245,293 | ||||||||||||||||||||||||||||||||||||||
Net Income [USD, Thousands] | 115,319 | 142,208 | -1,002 | 380,079 | - | 145,541 | 151,173 | 173,285 | ||||||||||||||||||||||||||||||||||||||
EPS - Basic [USD] | 1.17 | 1.42 | -0.01 | 3.83 | - | 1.47 | 1.52 | 1.71 | ||||||||||||||||||||||||||||||||||||||
EPS - Diluted [USD] | 1.16 | 1.41 | -0.01 | 3.81 | - | 1.46 | 1.52 | 1.7 | ||||||||||||||||||||||||||||||||||||||
Balance Sheet - Metric | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
Cash and cash equivalents [USD, thousands] | 213,757 | 195,585 | 207,020 | 207,020 | - | 198,328 | 172,195 | 155,178 | ||||||||||||||||||||||||||||||||||||||
Accounts receivable net [USD, thousands] | 940,331 | 964,022 | 1,008,315 | 1,008,315 | - | 892,606 | 923,340 | 915,199 | ||||||||||||||||||||||||||||||||||||||
Inventories net [USD, thousands] | 821,129 | 855,617 | 674,535 | 674,535 | - | 698,587 | 688,933 | 649,558 | ||||||||||||||||||||||||||||||||||||||
Prepaid expenses and other current assets [USD, thousands] | 198,760 | 203,729 | 174,349 | 174,349 | - | 150,973 | 153,401 | 177,918 | ||||||||||||||||||||||||||||||||||||||
Current assets held for sale [USD, thousands] | - | - | 804,904 | 804,904 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Total current assets [USD, thousands] | 2,173,977 | 2,218,953 | 2,869,123 | 2,869,123 | - | 1,940,494 | 1,937,869 | 1,897,853 | ||||||||||||||||||||||||||||||||||||||
Property plant and equipment net [USD, thousands] | 1,743,858 | 1,844,484 | 1,765,180 | 1,765,180 | - | 1,834,216 | 1,929,666 | 1,921,733 | ||||||||||||||||||||||||||||||||||||||
Lease right-of-use assets net [USD, thousands] | 192,219 | 195,413 | 173,201 | 173,201 | - | 165,020 | 159,237 | 153,879 | ||||||||||||||||||||||||||||||||||||||
Goodwill [USD, thousands] | 4,040,245 | 4,111,683 | 4,070,712 | 4,070,712 | - | 4,056,754 | 4,151,437 | 4,044,198 | ||||||||||||||||||||||||||||||||||||||
Intangibles net [USD, thousands] | 3,057,711 | 2,987,287 | 2,119,282 | 2,119,282 | - | 2,048,990 | 2,003,669 | 1,923,020 | ||||||||||||||||||||||||||||||||||||||
Other assets [USD, thousands] | 72,628 | 77,335 | 66,199 | 66,199 | - | 63,127 | 60,267 | 67,679 | ||||||||||||||||||||||||||||||||||||||
Total assets [USD, thousands] | 11,280,638 | 11,435,155 | 11,063,697 | 11,063,697 | - | 10,108,601 | 10,242,145 | 10,008,362 | ||||||||||||||||||||||||||||||||||||||
Accounts payable [USD, thousands] | 293,628 | 276,730 | 251,723 | 251,723 | - | 231,720 | 235,070 | 238,298 | ||||||||||||||||||||||||||||||||||||||
Accrued income taxes [USD, thousands] | 32,251 | 24,880 | 13,640 | 13,640 | - | 57,000 | 5,850 | - | ||||||||||||||||||||||||||||||||||||||
Accrued payroll and other related liabilities [USD, thousands] | 135,522 | 178,838 | 164,831 | 164,831 | - | 149,372 | 146,575 | 160,785 | ||||||||||||||||||||||||||||||||||||||
Short-term lease obligations [USD, thousands] | 34,112 | 36,711 | 31,239 | 31,239 | - | 29,705 | 30,509 | 32,451 | ||||||||||||||||||||||||||||||||||||||
Short-term indebtedness [USD, thousands] | 70,938 | 78,438 | 85,938 | 85,938 | - | 80,000 | 80,000 | 125,000 | ||||||||||||||||||||||||||||||||||||||
Accrued expenses and other [USD, thousands] | 306,664 | 318,097 | 319,744 | 319,744 | - | 286,563 | 307,479 | 334,586 | ||||||||||||||||||||||||||||||||||||||
Current liabilities held for sale [USD, thousands] | - | - | 64,012 | 64,012 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Total current liabilities [USD, thousands] | 873,115 | 913,694 | 931,127 | 931,127 | - | 834,360 | 805,483 | 891,120 | ||||||||||||||||||||||||||||||||||||||
Long-term indebtedness [USD, thousands] | 3,366,241 | 3,231,075 | 3,120,162 | 3,120,162 | - | 2,235,601 | 2,156,158 | 2,038,725 | ||||||||||||||||||||||||||||||||||||||
Deferred income taxes net [USD, thousands] | 613,451 | 621,071 | 479,688 | 479,688 | - | 456,465 | 462,741 | 453,125 | ||||||||||||||||||||||||||||||||||||||
Long-term lease obligations [USD, thousands] | 162,116 | 162,827 | 145,828 | 145,828 | - | 139,362 | 133,148 | 123,717 | ||||||||||||||||||||||||||||||||||||||
Other liabilities [USD, thousands] | 76,547 | 78,389 | 71,546 | 71,546 | - | 72,368 | 74,153 | 73,129 | ||||||||||||||||||||||||||||||||||||||
Total liabilities [USD, thousands] | 5,091,470 | 5,007,056 | 4,748,351 | 4,748,351 | - | 3,738,156 | 3,631,683 | 3,579,816 | ||||||||||||||||||||||||||||||||||||||
Ordinary shares [USD, thousands] | 4,518,911 | 4,534,259 | 4,543,176 | 4,543,176 | - | 4,499,580 | 4,490,999 | 4,404,687 | ||||||||||||||||||||||||||||||||||||||
Retained earnings [USD, thousands] | 2,045,897 | 2,133,766 | 2,087,645 | 2,087,645 | - | 2,178,087 | 2,268,326 | 2,385,664 | ||||||||||||||||||||||||||||||||||||||
Accumulated other comprehensive loss [USD, thousands] | (386,735) | (252,629) | (328,657) | (328,657) | - | (323,070) | (165,836) | (374,250) | ||||||||||||||||||||||||||||||||||||||
Total shareholders’ equity [USD, thousands] | 6,178,073 | 6,415,396 | 6,302,164 | 6,302,164 | - | 6,354,597 | 6,593,489 | 6,416,101 | ||||||||||||||||||||||||||||||||||||||
Noncontrolling interests [USD, thousands] | 11,095 | 12,703 | 13,182 | 13,182 | - | 15,848 | 16,973 | 12,445 | ||||||||||||||||||||||||||||||||||||||
Total equity [USD, thousands] | 6,189,168 | 6,428,099 | 6,315,346 | 6,315,346 | - | 6,370,445 | 6,610,462 | 6,428,546 | ||||||||||||||||||||||||||||||||||||||
Total liabilities and equity [USD, thousands] | 11,280,638 | 11,435,155 | 11,063,697 | 11,063,697 | - | 10,108,601 | 10,242,145 | 10,008,362 | ||||||||||||||||||||||||||||||||||||||
Cash Flow - Metric (Unit, Scale) | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
Adjustments for Non-Cash Items [USD, Thousands] | 319,011 | 12,012 | 256,805 | 738,980 | - | 103,808 | 745,704 | -480,452 | ||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation [USD, Thousands] | 20,716 | 15,293 | 8,947 | 56,535 | - | 11,460 | 20,812 | 15,334 | ||||||||||||||||||||||||||||||||||||||
Changes in Working Capital [USD, Thousands] | -116,272 | -10,61 | -26,343 | (147,033) | - | 67,425 | -46,638 | 27,46 | ||||||||||||||||||||||||||||||||||||||
Capital Expenditures (CapEx) [USD, Thousands] | -83,292 | -118,936 | -91,497 | (360,326) | - | (108,083) | -101,892 | -89,231 | ||||||||||||||||||||||||||||||||||||||
Proceeds from / Repayments of Debt [USD, Thousands] | 520,673 | -140,521 | -99,015 | 121,486 | - | (891,325) | -91,72 | -138,936 | ||||||||||||||||||||||||||||||||||||||
Share Repurchases [USD, Thousands] | -489 | -2,227 | -325 | (11,765) | - | (64,203) | -46,422 | -100,433 | ||||||||||||||||||||||||||||||||||||||
Dividend Payments [USD, Thousands] | -51,368 | -51,378 | -51,397 | (200,570) | - | (51,436) | -56,237 | -56,196 | ||||||||||||||||||||||||||||||||||||||
Net Change in Cash [USD, Thousands] | 5,143 | -18,172 | 11,435 | (1,337) | - | (8,692) | -26,133 | -17,017 | ||||||||||||||||||||||||||||||||||||||
Revenue by Segment - in Millions of USD | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
Healthcare | 870.1 | 916.2 | 1,007.8 | 3,613.0 | - | 901.2 | 944.2 | 976.0 | ||||||||||||||||||||||||||||||||||||||
- Capital Equipment | 35.4 | - | - | 155.5 | - | 26.5 | 23.0 | 31.1 | ||||||||||||||||||||||||||||||||||||||
- Consumables | 59.4 | - | - | 251.6 | - | 69.8 | 72.1 | 68.7 | ||||||||||||||||||||||||||||||||||||||
- Service | 38.2 | - | - | 164.6 | - | 32.2 | 32.8 | 36.6 | ||||||||||||||||||||||||||||||||||||||
AST | 235.1 | 234.9 | 250.9 | 954.0 | - | 249.8 | 256.7 | 258.1 | ||||||||||||||||||||||||||||||||||||||
Life Sciences | 133.1 | 146.6 | 160.6 | 571.7 | - | 128.5 | 127.9 | 136.4 | ||||||||||||||||||||||||||||||||||||||
Dental | 104.2 | 97.9 | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Product Revenue | 762.3 | - | - | 2,764.0 | - | 656.3 | 695.9 | 718.3 | ||||||||||||||||||||||||||||||||||||||
Service Revenue | 580.0 | - | - | 2,374.7 | - | 623.2 | 633.0 | 652.2 | ||||||||||||||||||||||||||||||||||||||
Total Revenue | 1,342.4 | 1,395.6 | 1,116.2 | 5,138.7 | - | 1,279.5 | 1,328.9 | 1,370.6 | ||||||||||||||||||||||||||||||||||||||
Revenue by Geography - in Millions of USD | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
Ireland | 20.4 | 19.651 | 22.55 | 82.7 | - | 22.2 | 22.8 | 24.1 | ||||||||||||||||||||||||||||||||||||||
United States | 992.9 | 1,025.458 | 802.54 | 3,751.4 | - | 946.9 | 979.5 | 1,002.6 | ||||||||||||||||||||||||||||||||||||||
Other Foreign Locations | 329.0 | 350.536 | 291.16 | 1,304.6 | - | 310.4 | 326.6 | 343.9 | ||||||||||||||||||||||||||||||||||||||
Total Revenue | 1,342.4 | 1,395.645 | 1,116.15 | 5,138.7 | - | 1,279.5 | 1,328.9 | 1,370.6 | ||||||||||||||||||||||||||||||||||||||
KPIs - Metric (Unit, Scale) | H1 2019 | 9M 2019 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | H1 2020 | 9M 2020 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | H1 2021 | 9M 2021 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2021 | H1 2022 | 9M 2022 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | FY 2022 | H1 2023 | 9M 2023 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | FY 2023 | H1 2024 | 9M 2024 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | FY 2024 | H1 2025 | Q1 2025 | Q2 2025 | Q3 2025 |
Backlog in Healthcare segment (millions of USD) | 457.1 | 449.4 | - | 353.8 | - | 362.0 | 405.3 | - | ||||||||||||||||||||||||||||||||||||||
Backlog in Life Sciences segment (millions of USD) | 91.1 | 85.0 | - | 71.4 | - | - | 75.6 | - |