Perrigo Company plc(NYSE:PRGO)
Perrigo Company plc provides over-the-counter (OTC) health and wellness solutions that enhance individual well-being by empowering consumers to prevent or treat conditions that can be self-managed. The company operates through Consumer Self-Care Americas, Consumer Self-Care International, and Prescr...
Website: http://www.perrigo.com
Founded: 1887
Full Time Employees: 11,000
Sector: Healthcare
Industry: Drug Manufacturers-Specialty & Generic
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-31 | 2025-09-27 | 2025-06-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-31 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2021-12-31 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-31 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-31 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-31 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-09-26 | 2015-06-27 | 2015-03-28 | 2014-12-27 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 969,200,000 | 1,109,600,000 | 1,043,300,000 | 1,056,300,000 | 1,087,500,000 | 1,065,500,000 | 1,082,100,000 | 1,156,900,000 | 1,123,800,000 | 1,193,100,000 | 1,181,700,000 | 1,155,300,000 | 1,100,200,000 | 1,121,700,000 | 1,074,500,000 | 1,104,900,000 | 1,042,700,000 | 981,100,000 | 1,010,000,000 | 1,289,500,000 | 1,213,700,000 | 1,219,100,000 | 1,341,000,000 | 1,322,800,000 | 1,191,100,000 | 1,149,000,000 | 1,174,500,000 | 1,195,200,000 | 1,133,100,000 | 1,186,400,000 | 1,217,000,000 | 1,283,100,000 | 1,231,300,000 | 1,237,900,000 | 1,194,000,000 | 1,061,500,000 | 1,354,900,000 | 1,481,000,000 | 1,383,200,000 | 1,344,700,000 | 1,531,600,000 | 1,049,100,000 | 1,071,700,000 | 951,500,000 | 1,144,200,000 | 1,004,200,000 | 979,000,000 |
yoy | -10.88% | 4.14% | -3.59% | -8.70% | -3.23% | -10.69% | -8.43% | 0.14% | 2.15% | 6.37% | 9.98% | 4.56% | 5.51% | 14.33% | 6.39% | -14.32% | -14.09% | -19.52% | -24.68% | -2.52% | 1.90% | 6.10% | 14.18% | 10.68% | 5.12% | -3.15% | -3.49% | -6.85% | -7.98% | -4.16% | 1.93% | 20.88% | -9.12% | -16.41% | -13.68% | -21.06% | -11.54% | 41.17% | 29.07% | 41.32% | 33.86% | 4.47% | 9.47% | ||||
qoq | -12.65% | 6.35% | -1.23% | -2.87% | 2.06% | -1.53% | -6.47% | 2.95% | -5.81% | 0.96% | 2.29% | 5.01% | -1.92% | 4.39% | -2.75% | 5.97% | 6.28% | -2.86% | -21.68% | 6.25% | -0.44% | -9.09% | 1.38% | 11.06% | 3.66% | -2.17% | -1.73% | 5.48% | -4.49% | -2.51% | -5.15% | 4.21% | -0.53% | 3.68% | 12.48% | -21.65% | -8.51% | 7.07% | 2.86% | -12.20% | 45.99% | -2.11% | 12.63% | -16.84% | 13.94% | 2.57% | |
cost of sales | 643,700,000 | 747,400,000 | 666,200,000 | 693,400,000 | 683,100,000 | 670,800,000 | 724,400,000 | 729,600,000 | 712,600,000 | 765,100,000 | 767,900,000 | 772,700,000 | 737,300,000 | 749,600,000 | 736,700,000 | 742,500,000 | 706,300,000 | 632,100,000 | 641,600,000 | 820,300,000 | 785,600,000 | 784,400,000 | 857,800,000 | 842,000,000 | 778,300,000 | 718,200,000 | 725,700,000 | 752,200,000 | 708,300,000 | 715,400,000 | 724,300,000 | 770,300,000 | 733,500,000 | 733,300,000 | 729,600,000 | 606,100,000 | 848,600,000 | 913,800,000 | 860,300,000 | 795,900,000 | 903,400,000 | 670,300,000 | 687,900,000 | 629,700,000 | 728,400,000 | 689,200,000 | 618,300,000 |
gross profit | 325,500,000 | 362,200,000 | 377,100,000 | 362,900,000 | 404,400,000 | 394,700,000 | 357,700,000 | 427,300,000 | 411,200,000 | 428,000,000 | 413,800,000 | 382,600,000 | 362,900,000 | 372,100,000 | 337,800,000 | 362,400,000 | 336,400,000 | 349,000,000 | 368,400,000 | 469,200,000 | 428,100,000 | 434,700,000 | 483,200,000 | 480,800,000 | 412,800,000 | 430,800,000 | 448,800,000 | 443,000,000 | 424,800,000 | 471,000,000 | 492,700,000 | 512,800,000 | 497,800,000 | 504,600,000 | 464,400,000 | 455,400,000 | 506,300,000 | 567,200,000 | 522,900,000 | 548,800,000 | 628,200,000 | 378,800,000 | 383,800,000 | 321,800,000 | 415,800,000 | 315,000,000 | 360,700,000 |
yoy | -19.51% | -8.23% | 5.42% | -15.07% | -1.65% | -7.78% | -13.56% | 11.68% | 13.31% | 15.02% | 22.50% | 5.57% | 7.88% | 6.62% | -8.31% | -22.76% | -21.42% | -19.71% | -23.76% | -2.41% | 3.71% | 0.91% | 7.66% | 8.53% | -2.82% | -8.54% | -8.91% | -13.61% | -14.66% | -6.66% | 6.09% | 12.60% | -1.68% | -11.04% | -11.19% | -17.02% | -19.40% | 49.74% | 36.24% | 70.54% | 51.08% | 20.25% | 6.40% | ||||
qoq | -10.13% | -3.95% | 3.91% | -10.26% | 2.46% | 10.34% | -16.29% | 3.92% | -3.93% | 3.43% | 8.15% | 5.43% | -2.47% | 10.15% | -6.79% | 7.73% | -3.61% | -5.27% | -21.48% | 9.60% | -1.52% | -10.04% | 0.50% | 16.47% | -4.18% | -4.01% | 1.31% | 4.28% | -9.81% | -4.40% | -3.92% | 3.01% | -1.35% | 8.66% | 1.98% | -10.05% | -10.74% | 8.47% | -4.72% | -12.64% | 65.84% | -1.30% | 19.27% | -22.61% | 32.00% | -12.67% | |
gross margin % | 33.58% | 32.64% | 36.14% | 34.36% | 37.19% | 37.04% | 33.06% | 36.93% | 36.59% | 35.87% | 35.02% | 33.12% | 32.98% | 33.17% | 31.44% | 32.80% | 32.26% | 35.57% | 36.48% | 36.39% | 35.27% | 35.66% | 36.03% | 36.35% | 34.66% | 37.49% | 38.21% | 37.06% | 37.49% | 39.70% | 40.48% | 39.97% | 40.43% | 40.76% | 38.89% | 42.90% | 37.37% | 38.30% | 37.80% | 40.81% | 41.02% | 36.11% | 35.81% | 33.82% | 36.34% | 31.37% | 36.84% |
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||
distribution | 22,600,000 | 22,800,000 | 24,200,000 | 23,600,000 | 25,200,000 | 24,600,000 | 24,900,000 | 25,500,000 | 27,800,000 | 28,600,000 | 28,600,000 | 28,500,000 | 30,600,000 | 29,500,000 | 24,400,000 | 24,000,000 | 23,300,000 | 24,100,000 | 21,600,000 | 26,600,000 | 26,100,000 | 23,600,000 | 24,200,000 | 25,600,000 | 23,400,000 | 23,700,000 | 23,300,000 | 23,200,000 | 22,500,000 | 23,800,000 | 24,700,000 | 22,800,000 | 21,500,000 | 21,600,000 | 21,100,000 | 22,400,000 | 21,600,000 | 22,500,000 | 21,800,000 | 24,900,000 | 23,700,000 | 14,700,000 | 14,800,000 | 14,400,000 | 14,100,000 | 13,900,000 | 14,000,000 |
research and development | 24,600,000 | 21,800,000 | 24,900,000 | 22,000,000 | 26,000,000 | 29,400,000 | 29,000,000 | 29,600,000 | 29,600,000 | 32,200,000 | 31,100,000 | 32,600,000 | 29,800,000 | 31,500,000 | 29,300,000 | 30,300,000 | 27,600,000 | 33,000,000 | 31,100,000 | 46,100,000 | 42,600,000 | 47,100,000 | 41,900,000 | 59,400,000 | 44,000,000 | 43,900,000 | 40,200,000 | 44,600,000 | 43,700,000 | 91,900,000 | 38,400,000 | 46,900,000 | 38,400,000 | 42,600,000 | 39,800,000 | 41,500,000 | 50,200,000 | 47,000,000 | 45,300,000 | 41,600,000 | 62,600,000 | 35,400,000 | 53,200,000 | 36,600,000 | 38,000,000 | 44,700,000 | 37,500,000 |
selling | 129,700,000 | 116,600,000 | 127,300,000 | 136,500,000 | 129,400,000 | 150,100,000 | 150,300,000 | 152,600,000 | 150,200,000 | 171,100,000 | 167,900,000 | 153,800,000 | 144,500,000 | 150,800,000 | 135,600,000 | 131,400,000 | 129,700,000 | 139,800,000 | 135,500,000 | 165,200,000 | 138,500,000 | 127,600,000 | 147,700,000 | 144,200,000 | 134,100,000 | 140,100,000 | 148,600,000 | 144,500,000 | 134,700,000 | 155,200,000 | 161,300,000 | 144,300,000 | 143,500,000 | 155,600,000 | 155,000,000 | 158,100,000 | 154,600,000 | 171,600,000 | 180,800,000 | 167,900,000 | 175,000,000 | 48,800,000 | 44,900,000 | 50,400,000 | 58,600,000 | 52,500,000 | 47,300,000 |
administration | 115,000,000 | 116,500,000 | 94,200,000 | 113,000,000 | 116,900,000 | 126,100,000 | 130,400,000 | 128,700,000 | 126,000,000 | 132,600,000 | 135,000,000 | 126,300,000 | 105,900,000 | 157,800,000 | 122,300,000 | 113,900,000 | 130,600,000 | 110,400,000 | 127,100,000 | 138,200,000 | 116,400,000 | 118,800,000 | 122,600,000 | 118,800,000 | 131,900,000 | 127,200,000 | 125,100,000 | 125,900,000 | 105,600,000 | 96,800,000 | 107,600,000 | 134,200,000 | 123,300,000 | 98,200,000 | 105,400,000 | 135,400,000 | 108,600,000 | 101,800,000 | 106,400,000 | 123,600,000 | 140,100,000 | 79,600,000 | 84,100,000 | 81,500,000 | 97,100,000 | 81,100,000 | 154,400,000 |
impairment charges | 330,800,000 | 1,358,500,000 | 1,500,000 | 16,200,000 | 34,100,000 | 11,000,000 | 3,500,000 | 158,600,000 | 144,400,000 | 202,400,000 | 141,600,000 | 10,900,000 | 27,800,000 | 4,100,000 | 900,000 | 221,800,000 | 1,700,000 | 100,000 | 7,800,000 | 27,400,000 | 12,200,000 | 503,900,000 | 1,679,900,000 | -19,800,000 | 467,000,000 | ||||||||||||||||||||||
restructuring | 75,100,000 | 13,000,000 | 20,800,000 | 8,700,000 | 16,800,000 | 36,900,000 | 44,300,000 | 16,500,000 | 15,500,000 | 6,700,000 | 3,400,000 | 10,300,000 | 19,100,000 | 9,500,000 | 3,600,000 | 5,100,000 | 1,000,000 | 9,000,000 | 1,700,000 | 1,600,000 | 800,000 | 1,100,000 | -400,000 | 5,200,000 | 12,200,000 | 9,300,000 | -2,200,000 | 18,000,000 | 3,700,000 | 1,500,000 | 6,300,000 | 3,800,000 | 12,100,000 | 38,700,000 | 13,100,000 | 6,600,000 | 5,800,000 | 5,400,000 | 2,200,000 | -200,000 | 1,100,000 | 2,400,000 | 1,700,000 | 10,500,000 | 19,500,000 | 14,900,000 | |
other operating expense | 100,000 | 13,100,000 | 12,200,000 | -6,500,000 | 20,000,000 | 34,000,000 | -700,000 | 100,000 | -100,000 | -100,000 | 900,000 | -417,600,000 | -700,000 | -3,200,000 | -900,000 | 1,100,000 | -1,500,000 | 8,900,000 | 900,000 | -4,100,000 | -1,400,000 | 500,000 | 3,200,000 | ||||||||||||||||||||||||
total operating expenses | 697,800,000 | 1,649,300,000 | 304,500,000 | 317,500,000 | 324,000,000 | 421,200,000 | 412,900,000 | 442,900,000 | 349,100,000 | 371,200,000 | 365,300,000 | 351,600,000 | 329,800,000 | 379,000,000 | 316,100,000 | 315,700,000 | -101,900,000 | 474,900,000 | 317,000,000 | 521,400,000 | 523,600,000 | 317,300,000 | 337,500,000 | 487,700,000 | 358,400,000 | 375,800,000 | 346,500,000 | 335,500,000 | 546,800,000 | 376,300,000 | 336,400,000 | 354,200,000 | 335,400,000 | 355,800,000 | 335,900,000 | 874,400,000 | 2,021,500,000 | 328,900,000 | 826,700,000 | 360,200,000 | 401,200,000 | 179,600,000 | 199,400,000 | 184,600,000 | 165,600,000 | 211,700,000 | 274,100,000 |
operating income | -372,300,000 | -1,287,100,000 | 72,600,000 | 45,400,000 | 80,400,000 | -26,500,000 | -55,200,000 | -15,600,000 | 62,100,000 | 56,800,000 | 48,500,000 | 31,000,000 | 33,100,000 | -6,900,000 | 21,700,000 | 46,700,000 | 438,300,000 | -125,900,000 | 51,400,000 | -52,200,000 | -95,500,000 | 117,400,000 | 145,700,000 | -6,900,000 | 54,400,000 | 55,000,000 | 102,300,000 | 107,500,000 | -122,000,000 | 94,700,000 | 156,300,000 | 158,600,000 | 162,400,000 | 148,800,000 | 128,500,000 | -419,000,000 | -1,515,200,000 | 238,300,000 | -303,800,000 | 188,600,000 | 227,000,000 | 199,200,000 | 184,400,000 | 137,200,000 | 197,500,000 | 103,300,000 | 86,600,000 |
yoy | -563.06% | 4756.98% | -231.52% | -391.03% | 29.47% | -146.65% | -213.81% | -150.32% | 87.61% | -923.19% | 123.50% | -33.62% | -92.45% | -94.52% | -57.78% | -189.46% | -558.95% | -207.24% | -64.72% | 656.52% | -275.55% | 113.45% | 42.42% | -106.42% | -144.59% | -41.92% | -34.55% | -32.22% | -175.12% | -36.36% | 21.63% | -137.85% | -110.72% | -37.56% | -142.30% | -322.16% | -767.49% | 19.63% | -264.75% | 37.46% | 14.94% | 92.84% | 112.93% | ||||
qoq | -71.07% | -1872.87% | 59.91% | -43.53% | -403.40% | -51.99% | 253.85% | -125.12% | 9.33% | 17.11% | 56.45% | -6.34% | -579.71% | -131.80% | -53.53% | -89.35% | -448.13% | -344.94% | -198.47% | -45.34% | -181.35% | -19.42% | -2211.59% | -112.68% | -1.09% | -46.24% | -4.84% | -188.11% | -228.83% | -39.41% | -1.45% | -2.34% | 9.14% | 15.80% | -130.67% | -72.35% | -735.84% | -178.44% | -261.08% | -16.92% | 13.96% | 8.03% | 34.40% | -30.53% | 91.19% | 19.28% | |
operating margin % | -38.41% | -116.00% | 6.96% | 4.30% | 7.39% | -2.49% | -5.10% | -1.35% | 5.53% | 4.76% | 4.10% | 2.68% | 3.01% | -0.62% | 2.02% | 4.23% | 42.04% | -12.83% | 5.09% | -4.05% | -7.87% | 9.63% | 10.87% | -0.52% | 4.57% | 4.79% | 8.71% | 8.99% | -10.77% | 7.98% | 12.84% | 12.36% | 13.19% | 12.02% | 10.76% | -39.47% | -111.83% | 16.09% | -21.96% | 14.03% | 14.82% | 18.99% | 17.21% | 14.42% | 17.26% | 10.29% | 8.85% |
interest expense | 40,800,000 | 43,300,000 | 40,600,000 | 39,600,000 | 57,600,000 | 44,100,000 | 43,000,000 | 42,700,000 | 43,500,000 | 44,000,000 | 43,700,000 | 40,900,000 | 41,000,000 | 38,300,000 | 35,800,000 | 30,500,000 | 30,900,000 | 31,600,000 | 32,000,000 | 33,600,000 | 34,000,000 | 33,400,000 | 30,200,000 | 31,300,000 | 30,500,000 | 31,200,000 | 28,600,000 | 32,800,000 | 31,700,000 | 32,100,000 | 31,400,000 | 35,000,000 | 34,700,000 | 45,100,000 | 53,300,000 | 53,400,000 | 54,600,000 | 57,400,000 | 51,200,000 | 43,400,000 | 46,000,000 | 43,300,000 | 30,800,000 | 25,900,000 | |||
other (income) | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 1,400,000 | 5,100,000 | -400,000 | 9,300,000 | 20,000,000 | 200,000 | 500,000 | 135,200,000 | 700,000 | 400,000 | 900,000 | 9,600,000 | 165,800,000 | ||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -408,500,000 | -1,331,700,000 | 22,400,000 | 3,200,000 | 21,800,000 | -74,000,000 | -98,600,000 | -54,300,000 | 19,200,000 | 22,500,000 | 4,300,000 | -14,300,000 | -3,500,000 | -108,300,000 | -13,000,000 | 9,900,000 | 388,900,000 | -157,100,000 | 17,000,000 | ||||||||||||||||||||||||||||
income tax expense | -18,700,000 | 82,900,000 | 9,700,000 | 3,700,000 | 39,400,000 | 31,700,000 | -102,700,000 | -26,600,000 | 3,800,000 | 13,600,000 | 5,400,000 | -1,600,000 | 48,600,000 | -43,400,000 | -11,700,000 | -22,200,000 | 442,800,000 | -45,200,000 | 14,200,000 | -33,200,000 | 26,900,000 | 11,200,000 | 8,300,000 | -15,200,000 | 5,100,000 | 18,000,000 | 17,000,000 | 122,300,000 | -11,500,000 | 19,100,000 | 29,700,000 | 58,700,000 | 84,200,000 | -6,700,000 | 24,200,000 | 19,600,000 | 12,300,000 | 33,800,000 | 14,600,000 | ||||||||
income from continuing operations | -389,800,000 | 3,075,000 | 12,700,000 | -500,000 | -17,600,000 | -105,700,000 | 4,100,000 | -27,700,000 | 15,400,000 | 8,900,000 | -1,100,000 | -12,700,000 | -52,100,000 | -64,900,000 | -1,300,000 | 32,100,000 | -53,900,000 | -111,900,000 | 2,800,000 | ||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | -8,700,000 | -3,500,000 | -5,200,000 | -7,900,000 | -3,400,000 | ||||||||||||||||||||||||||||||||||||||||||
net income | -398,600,000 | -1,418,100,000 | 7,500,000 | -8,400,000 | -21,000,000 | -108,400,000 | 2,000,000 | -32,300,000 | 14,200,000 | 8,400,000 | -3,000,000 | -23,700,000 | -49,400,000 | -65,100,000 | -2,400,000 | 9,600,000 | -58,900,000 | -57,700,000 | 38,100,000 | -175,000,000 | -154,600,000 | 60,600,000 | 106,400,000 | -19,000,000 | 92,200,000 | 9,000,000 | 63,900,000 | 81,400,000 | -67,500,000 | 36,200,000 | 80,800,000 | 73,200,000 | 44,500,000 | -69,600,000 | 71,600,000 | -2,617,400,000 | -1,255,200,000 | 194,300,000 | -334,600,000 | 112,600,000 | 56,500,000 | -94,900,000 | 70,200,000 | 96,300,000 | 131,900,000 | 48,100,000 | -86,000,000 |
yoy | 1798.10% | 1208.21% | 275.00% | -73.99% | -247.89% | -1390.48% | -166.67% | 36.29% | -128.74% | -112.90% | 25.00% | -346.88% | -16.13% | 12.82% | -106.30% | -105.49% | -61.90% | -195.21% | -64.19% | 821.05% | -267.68% | 573.33% | 66.51% | -123.34% | -236.59% | -75.14% | -20.92% | 11.20% | -251.69% | -152.01% | 12.85% | -102.80% | -103.55% | -135.82% | -121.40% | -2424.51% | -2321.59% | -304.74% | -576.64% | 16.93% | -57.16% | -297.30% | -181.63% | ||||
qoq | -71.89% | -19008.00% | -189.29% | -60.00% | -80.63% | -5520.00% | -106.19% | -327.46% | 69.05% | -380.00% | -87.34% | -52.02% | -24.12% | 2612.50% | -125.00% | -116.30% | 2.08% | -251.44% | -121.77% | 13.20% | -355.12% | -43.05% | -660.00% | -120.61% | 924.44% | -85.92% | -21.50% | -220.59% | -286.46% | -55.20% | 10.38% | 64.49% | -163.94% | -197.21% | -102.74% | 108.52% | -746.01% | -158.07% | -397.16% | 99.29% | -159.54% | -235.19% | -27.10% | -26.99% | 174.22% | -155.93% | |
net income margin % | -41.13% | -127.80% | 0.72% | -0.80% | -1.93% | -10.17% | 0.18% | -2.79% | 1.26% | 0.70% | -0.25% | -2.05% | -4.49% | -5.80% | -0.22% | 0.87% | -5.65% | -5.88% | 3.77% | -13.57% | -12.74% | 4.97% | 7.93% | -1.44% | 7.74% | 0.78% | 5.44% | 6.81% | -5.96% | 3.05% | 6.64% | 5.70% | 3.61% | -5.62% | 6.00% | -246.58% | -92.64% | 13.12% | -24.19% | 8.37% | 3.69% | -9.05% | 6.55% | 10.12% | 11.53% | 4.79% | -8.78% |
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.28 | -1.13 | 0.44 | 0.78 | -0.14 | 0.68 | 0.07 | 0.47 | 0.59 | -0.49 | 0.26 | 0.57 | 0.51 | 0.31 | -0.49 | 0.5 | |||||||||||||||||||||||||||||||
continuing operations | -2.81 | -10.21 | 0.09 | -0.13 | -0.77 | 0.03 | -0.2 | 0.11 | 0.07 | -0.01 | -0.09 | -0.39 | -0.48 | -0.01 | 0.24 | -0.4 | -0.84 | 0.02 | |||||||||||||||||||||||||||||
discontinued operations | -0.06 | -0.03 | -0.04 | -0.06 | -0.02 | -0.02 | -0.02 | -0.03 | -0.01 | -0.01 | -0.08 | 0.02 | -0.01 | -0.17 | -0.04 | 0.41 | 0.27 | ||||||||||||||||||||||||||||||
basic earnings per share | -2.87 | -10.24 | 0.05 | -0.06 | -0.15 | -0.79 | 0.01 | -0.23 | 0.1 | 0.06 | -0.02 | -0.17 | -0.37 | -0.48 | -0.02 | 0.07 | -0.44 | -0.43 | 0.29 | 0.77 | 0.13 | -0.67 | 0.52 | 0.72 | 1.11 | 0.36 | -0.87 | ||||||||||||||||||||
diluted | |||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | -2.87 | -10.24 | 0.05 | -0.06 | -0.15 | -0.79 | 0.01 | -0.23 | 0.1 | 0.06 | -0.02 | -0.17 | -0.37 | -0.48 | -0.02 | 0.07 | -0.44 | -0.43 | 0.28 | 0.77 | 0.13 | -0.67 | 0.51 | 0.72 | 1.1 | 0.36 | -0.87 | ||||||||||||||||||||
weighted-average shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||
basic | 138.7 | 138.5 | 138.5 | 138.2 | 137.5 | 137.1 | 136.6 | 135.3 | 135.5 | 135.3 | 134.9 | 134.5 | 134.6 | 134.6 | 134 | 133.6 | 133.8 | 133.6 | 133.2 | 136.1 | 136.5 | 136.4 | 136.2 | 136 | 136 | 136 | 135.9 | 137.8 | 137.4 | 138.1 | 140.8 | 142.3 | 141.3 | 143.3 | 143.4 | 143.3 | 143.3 | 143.2 | 143.2 | 146.3 | 139.3 | 140.8 | 136.3 | 133.9 | 115.1 | 133.7 | 98.7 |
diluted | 138.7 | 138.5 | 138.9 | 138.2 | 137.5 | 137.1 | 137.6 | 135.3 | 136.9 | 136.6 | 134.9 | 134.5 | 134.6 | 134.6 | 134 | 133.6 | 133.8 | 133.6 | 134.6 | 136.1 | 136.5 | 137.5 | 137.3 | 136.5 | 136.8 | 136.5 | 136.2 | 138.3 | 137.4 | 138.7 | 141.4 | 142.6 | 141.7 | 143.3 | 143.6 | 143.3 | 143.3 | 143.6 | 143.2 | 146.9 | 139.8 | 140.8 | 136.8 | 134.4 | 115.6 | 134.3 | 98.7 |
other expense | 1,300,000 | 9,600,000 | 2,600,000 | -4,100,000 | 3,400,000 | 400,000 | -800,000 | -600,000 | -9,700,000 | 500,000 | 4,400,000 | -4,000,000 | 53,800,000 | -1,100,000 | 6,300,000 | 18,500,000 | -400,000 | 2,400,000 | 100,000 | 400,000 | 14,300,000 | 2,400,000 | -400,000 | -71,000,000 | 2,300,000 | 3,200,000 | -6,200,000 | 200,000 | 7,900,000 | 4,300,000 | -9,000,000 | -3,600,000 | 6,100,000 | -3,500,000 | |||||||||||||
income from discontinued operations, net of tax | -2,700,000 | -2,100,000 | -4,600,000 | -1,200,000 | -500,000 | -1,900,000 | -11,000,000 | 2,700,000 | -200,000 | -1,100,000 | -22,500,000 | -5,000,000 | 54,200,000 | 35,300,000 | |||||||||||||||||||||||||||||||||
change in financial assets | 122,300,000 | -22,200,000 | -2,100,000 | -1,600,000 | -3,600,000 | -2,600,000 | -5,500,000 | -10,400,000 | -122,800,000 | -74,900,000 | -600,000 | 9,600,000 | 700,000 | 2,600,000 | 38,700,000 | ||||||||||||||||||||||||||||||||
income before income taxes | -208,200,000 | -127,700,000 | 71,800,000 | 114,700,000 | -34,200,000 | 97,300,000 | 27,000,000 | 80,900,000 | 203,700,000 | -79,000,000 | 55,300,000 | 110,500,000 | 131,900,000 | 128,700,000 | -76,300,000 | 95,800,000 | -3,069,200,000 | -1,571,500,000 | 151,600,000 | -359,200,000 | 132,200,000 | 157,400,000 | -102,700,000 | 84,700,000 | 108,600,000 | 26,725,000 | 62,700,000 | -113,000,000 | |||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.28 | -1.13 | 0.44 | 0.78 | -0.14 | 0.68 | 0.07 | 0.47 | 0.59 | -0.49 | 0.26 | 0.57 | 0.51 | 0.31 | -0.49 | 0.5 | |||||||||||||||||||||||||||||||
diluted | -1.28 | -1.13 | 0.44 | 0.77 | -0.14 | 0.67 | 0.07 | 0.47 | 0.59 | -0.49 | 0.26 | 0.57 | 0.52 | 0.31 | -0.49 | 0.5 | |||||||||||||||||||||||||||||||
dividends declared per share | 0.143 | 0.19 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16 | 0.16 | 0.145 | 0.145 | 0.145 | 0.145 | 0.125 | 0.125 | 0.125 | 0.105 | 0.105 | 0.105 | 0.105 | 0.09 | |||||||||||||||||||||||||||
other operating loss | 2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other operating income | -400,000 | -2,900,000 | -1,700,000 | -36,300,000 | |||||||||||||||||||||||||||||||||||||||||||
tysabri® royalty stream | -17,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other income | -11,400,000 | 1,000,000 | 29,300,000 | 3,800,000 | 13,000,000 | 22,700,000 | 258,600,000 | 59,300,000 | 2,700,000 | 5,600,000 | 1,700,000 | 4,100,000 | |||||||||||||||||||||||||||||||||||
income tax benefit | -451,800,000 | -316,300,000 | -42,700,000 | -24,600,000 | 4,775,000 | -7,800,000 | 14,500,000 | -27,000,000 | |||||||||||||||||||||||||||||||||||||||
income per share | |||||||||||||||||||||||||||||||||||||||||||||||
basic | -18.27 | -8.76 | 1.36 | ||||||||||||||||||||||||||||||||||||||||||||
diluted | -18.27 | -8.76 | 1.35 | ||||||||||||||||||||||||||||||||||||||||||||
loss per share | |||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share | -2.34 | ||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share | -2.34 | ||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | -2.87 | -10.24 | 0.05 | -0.06 | -0.15 | -0.79 | 0.01 | -0.23 | 0.1 | 0.06 | -0.02 | -0.17 | -0.37 | -0.48 | -0.02 | 0.07 | -0.44 | -0.43 | 0.29 | 0.77 | 0.13 | -0.67 | 0.52 | 0.72 | 1.11 | 0.36 | -0.87 | ||||||||||||||||||||
write-off of in-process research and development | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
interest | 26,200,000 | 26,200,000 | 29,700,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on sales of investments | 12,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-31 | 2025-09-27 | 2025-06-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-31 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2021-12-31 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-31 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-31 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-31 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-09-26 | 2015-06-27 | 2015-03-28 | 2014-12-27 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 357,200,000 | 531,600,000 | 432,100,000 | 454,200,000 | 598,300,000 | 555,200,000 | 553,000,000 | 600,700,000 | 468,700,000 | 485,300,000 | 1,965,500,000 | 1,864,900,000 | 2,078,100,000 | 317,500,000 | 470,900,000 | 641,500,000 | 849,400,000 | 1,456,300,000 | 510,400,000 | 354,300,000 | 398,500,000 | 1,055,700,000 | 837,900,000 | 551,100,000 | 444,200,000 | 526,500,000 | 687,300,000 | 678,700,000 | 775,900,000 | 760,800,000 | 3,077,800,000 | 622,300,000 | 362,700,000 | 641,800,000 | 588,900,000 | 506,500,000 | 785,600,000 | 3,430,400,000 | 3,596,100,000 | 891,500,000 | 799,500,000 | 609,400,000 | 521,100,000 | |||||
accounts receivable | 697,100,000 | 612,800,000 | 644,400,000 | 678,200,000 | 785,900,000 | 726,000,000 | 780,000,000 | 739,600,000 | 737,800,000 | 754,100,000 | 738,700,000 | 697,100,000 | 707,700,000 | 750,300,000 | 679,300,000 | 652,900,000 | 686,200,000 | 620,200,000 | 641,000,000 | 1,054,200,000 | 1,097,700,000 | 1,001,200,000 | 1,296,700,000 | 1,243,200,000 | 1,102,200,000 | 1,117,100,000 | 1,118,700,000 | 1,073,100,000 | 1,079,800,000 | 1,129,800,000 | 1,123,400,000 | 1,130,800,000 | 1,076,600,000 | 1,065,900,000 | 1,050,200,000 | 1,176,000,000 | 1,129,200,000 | 1,199,100,000 | 1,184,200,000 | 1,232,200,000 | 1,282,100,000 | 881,700,000 | 924,700,000 | 869,400,000 | 935,100,000 | 793,100,000 | 769,800,000 | |
inventories | 1,121,400,000 | 1,149,000,000 | 1,227,000,000 | 1,215,500,000 | 1,133,800,000 | 1,116,200,000 | 1,121,300,000 | 1,140,900,000 | 1,149,500,000 | 1,167,500,000 | 1,183,000,000 | 1,150,300,000 | 1,085,200,000 | 1,079,600,000 | 1,022,400,000 | 1,020,200,000 | 1,092,500,000 | 1,115,900,000 | 1,136,100,000 | 1,200,200,000 | 1,100,700,000 | 1,034,700,000 | 930,800,000 | 967,300,000 | 990,500,000 | 940,500,000 | 912,900,000 | 878,000,000 | 885,300,000 | 883,800,000 | 843,800,000 | 806,900,000 | 821,900,000 | 818,100,000 | 800,200,000 | 795,000,000 | 884,600,000 | 894,600,000 | 868,800,000 | 888,000,000 | 838,900,000 | 637,000,000 | 641,800,000 | 656,800,000 | 631,600,000 | 693,500,000 | 702,300,000 | |
prepaid expenses and other current assets | 272,200,000 | 231,400,000 | 295,200,000 | 267,100,000 | 311,600,000 | 281,800,000 | 246,600,000 | 201,100,000 | 279,700,000 | 296,200,000 | 266,000,000 | 271,800,000 | 321,700,000 | 336,300,000 | 268,300,000 | 305,800,000 | 355,700,000 | 277,300,000 | 251,500,000 | 237,600,000 | 350,500,000 | 311,300,000 | 308,300,000 | 192,100,000 | 248,600,000 | 322,100,000 | 139,800,000 | 400,000,000 | 359,500,000 | 238,400,000 | 246,200,000 | 203,200,000 | 297,400,000 | 176,500,000 | 185,200,000 | 212,000,000 | 250,600,000 | 297,300,000 | 332,600,000 | 168,600,000 | 141,300,000 | 89,200,000 | 115,000,000 | 130,100,000 | 116,000,000 | 60,200,000 | 66,500,000 | |
current assets held for sale | 264,600,000 | 272,600,000 | 280,500,000 | 13,000,000 | 292,300,000 | 16,100,000 | 13,400,000 | 2,089,300,000 | 1,989,100,000 | |||||||||||||||||||||||||||||||||||||||
total current assets | 2,712,400,000 | 2,797,400,000 | 2,879,200,000 | 2,615,000,000 | 3,707,800,000 | 2,959,100,000 | 2,806,400,000 | 2,832,900,000 | 2,765,300,000 | 2,773,000,000 | 2,740,700,000 | 2,719,900,000 | 2,583,300,000 | 2,651,500,000 | 3,935,500,000 | 3,859,900,000 | 4,225,900,000 | 4,420,200,000 | 4,488,600,000 | 3,133,500,000 | 3,398,300,000 | 3,803,500,000 | 3,046,200,000 | 2,756,900,000 | 2,739,800,000 | 3,435,400,000 | 3,009,300,000 | 2,902,200,000 | 2,768,800,000 | 2,778,500,000 | 2,900,700,000 | 2,819,600,000 | 2,971,800,000 | 2,821,300,000 | 5,113,400,000 | 2,805,300,000 | 2,627,100,000 | 3,032,800,000 | 2,974,500,000 | 2,880,800,000 | 3,182,900,000 | 5,130,000,000 | 5,364,200,000 | 2,634,000,000 | 2,550,900,000 | 2,304,400,000 | 2,286,000,000 | 4,728,074 |
property, plant and equipment | 877,700,000 | 898,700,000 | 902,800,000 | 913,900,000 | 909,100,000 | 909,900,000 | 911,400,000 | 916,400,000 | 902,900,000 | 918,300,000 | 919,300,000 | 926,300,000 | 839,900,000 | 840,300,000 | 846,300,000 | 864,100,000 | 842,800,000 | 833,800,000 | 860,000,000 | 996,000,000 | 918,800,000 | 892,300,000 | 889,100,000 | 902,800,000 | 871,400,000 | 824,300,000 | 821,100,000 | 829,100,000 | 820,200,000 | 811,900,000 | 829,300,000 | 833,100,000 | 822,300,000 | 876,900,000 | 875,300,000 | 870,100,000 | ||||||||||||
operating lease assets | 162,300,000 | 167,800,000 | 170,100,000 | 172,800,000 | 182,200,000 | 190,000,000 | 176,700,000 | 183,600,000 | 199,900,000 | 206,900,000 | 211,700,000 | 217,100,000 | 209,800,000 | 207,100,000 | 195,700,000 | 166,900,000 | 170,600,000 | 171,300,000 | 149,700,000 | 186,000,000 | 132,200,000 | 136,700,000 | 124,000,000 | 129,900,000 | 131,900,000 | 135,400,000 | 146,800,000 | |||||||||||||||||||||
goodwill and indefinite-lived intangible assets | 1,706,400,000 | 2,054,700,000 | 3,365,800,000 | 3,484,700,000 | 3,426,800,000 | 3,374,800,000 | 3,498,100,000 | 3,534,400,000 | 3,554,700,000 | 3,657,800,000 | 3,650,400,000 | 3,549,000,000 | 3,492,400,000 | 3,582,500,000 | 2,975,900,000 | 3,004,700,000 | 3,036,900,000 | 3,063,100,000 | 3,059,300,000 | 3,783,900,000 | 3,854,100,000 | 4,046,500,000 | 4,146,200,000 | 4,185,500,000 | 4,269,700,000 | 3,967,800,000 | 3,999,000,000 | 4,029,100,000 | ||||||||||||||||||||
definite-lived intangible assets | 2,259,300,000 | 2,351,500,000 | 2,400,100,000 | 2,558,000,000 | 2,655,400,000 | 2,633,600,000 | 2,870,300,000 | 2,980,800,000 | 2,941,400,000 | 3,030,800,000 | 3,083,900,000 | 3,230,200,000 | 3,002,900,000 | 3,222,700,000 | 2,053,700,000 | 2,146,100,000 | 2,226,200,000 | 2,313,800,000 | 2,366,300,000 | 2,974,300,000 | 2,895,400,000 | 2,879,800,000 | 2,877,700,000 | 2,921,200,000 | 2,899,300,000 | 2,675,200,000 | 2,757,900,000 | 2,858,900,000 | ||||||||||||||||||||
deferred income taxes | 4,700,000 | 3,300,000 | 64,200,000 | 48,100,000 | 22,400,000 | 13,800,000 | 28,000,000 | 25,800,000 | 6,800,000 | 6,300,000 | 6,100,000 | 7,100,000 | 7,700,000 | 6,900,000 | 6,700,000 | 6,500,000 | 40,200,000 | 49,000,000 | 57,300,000 | 44,200,000 | 7,300,000 | 7,200,000 | 6,200,000 | 5,400,000 | 2,700,000 | 6,800,000 | 2,700,000 | 1,200,000 | ||||||||||||||||||||
other non-current assets | 260,500,000 | 261,800,000 | 301,800,000 | 301,600,000 | 299,500,000 | 316,100,000 | 349,400,000 | 335,200,000 | 387,300,000 | 371,600,000 | 342,800,000 | 367,700,000 | 541,500,000 | 408,600,000 | 375,700,000 | 377,500,000 | 373,300,000 | 379,100,000 | 343,600,000 | 370,500,000 | 369,900,000 | 362,300,000 | 311,300,000 | 399,700,000 | 396,000,000 | 383,800,000 | 382,700,000 | 362,900,000 | 351,800,000 | 341,100,000 | 330,100,000 | 409,500,000 | 423,300,000 | 435,900,000 | 394,900,000 | 211,900,000 | 206,300,000 | 205,200,000 | 225,300,000 | 225,000,000 | 225,100,000 | 260,800,000 | 191,800,000 | 182,000,000 | 195,000,000 | 155,500,000 | 139,100,000 | |
total non-current assets | 5,270,900,000 | 5,737,800,000 | 7,204,800,000 | 7,479,100,000 | 7,495,400,000 | 7,438,200,000 | 7,833,900,000 | 7,976,200,000 | 7,993,000,000 | 8,191,700,000 | 8,214,200,000 | 8,297,400,000 | 8,094,200,000 | 8,268,100,000 | 6,454,000,000 | 6,565,800,000 | 6,690,000,000 | 6,810,100,000 | 6,836,200,000 | 8,354,900,000 | 8,177,700,000 | 8,324,800,000 | 8,354,500,000 | 8,544,500,000 | 8,571,000,000 | 7,993,300,000 | 8,110,200,000 | 8,081,200,000 | 8,174,100,000 | 8,447,100,000 | 8,738,900,000 | 8,809,200,000 | 8,870,800,000 | 8,970,900,000 | 8,866,000,000 | 11,064,800,000 | 14,840,500,000 | 16,500,800,000 | 16,751,700,000 | 16,822,300,000 | 16,537,700,000 | 11,052,800,000 | 11,096,500,000 | 11,147,000,000 | 11,329,300,000 | |||
total assets | 7,983,300,000 | 8,535,200,000 | 10,084,000,000 | 10,094,100,000 | 11,203,200,000 | 10,397,300,000 | 10,640,300,000 | 10,809,100,000 | 10,758,300,000 | 10,964,700,000 | 10,954,900,000 | 11,017,300,000 | 10,677,500,000 | 10,919,600,000 | 10,389,500,000 | 10,425,700,000 | 10,915,900,000 | 11,230,300,000 | 11,324,800,000 | 11,488,400,000 | 11,576,000,000 | 12,128,300,000 | 11,400,700,000 | 11,301,400,000 | 11,310,800,000 | 11,428,700,000 | 11,119,500,000 | 10,983,400,000 | 10,942,900,000 | 11,225,600,000 | 11,639,600,000 | 11,628,800,000 | 11,842,600,000 | 11,792,200,000 | 13,979,400,000 | 13,870,100,000 | 17,467,600,000 | 19,533,600,000 | 19,726,200,000 | 19,703,100,000 | 19,720,600,000 | 16,182,800,000 | 16,460,700,000 | 13,781,000,000 | 13,880,200,000 | |||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 434,800,000 | 474,500,000 | 469,700,000 | 489,000,000 | 458,500,000 | 471,500,000 | 453,700,000 | 477,700,000 | 433,100,000 | 470,500,000 | 505,200,000 | 537,300,000 | 461,400,000 | 490,400,000 | 479,600,000 | 411,200,000 | 405,600,000 | 402,400,000 | 430,300,000 | 543,800,000 | 536,400,000 | 489,100,000 | 555,800,000 | 520,200,000 | 524,900,000 | 513,700,000 | 549,200,000 | 474,900,000 | 503,600,000 | 533,400,000 | 512,200,000 | 450,200,000 | 477,100,000 | 480,800,000 | 476,300,000 | 471,700,000 | 507,900,000 | 514,100,000 | 559,900,000 | 541,200,000 | 747,500,000 | 323,200,000 | 302,700,000 | 309,000,000 | 364,300,000 | 325,300,000 | 306,700,000 | |
payroll and related taxes | 153,500,000 | 112,200,000 | 122,700,000 | 122,400,000 | 137,800,000 | 125,400,000 | 114,400,000 | 127,000,000 | 108,800,000 | 104,400,000 | 106,500,000 | 136,400,000 | 118,100,000 | 104,100,000 | 88,600,000 | 118,500,000 | 106,600,000 | 106,200,000 | 110,900,000 | 175,200,000 | 155,400,000 | 135,000,000 | 135,600,000 | 156,400,000 | 147,300,000 | 126,300,000 | 117,300,000 | 132,100,000 | 129,200,000 | 103,900,000 | 113,000,000 | 148,800,000 | 133,400,000 | 131,000,000 | 146,000,000 | 115,800,000 | 106,800,000 | 98,400,000 | 92,200,000 | 112,200,000 | 133,900,000 | 85,300,000 | 85,700,000 | 77,000,000 | 112,300,000 | 103,500,000 | 158,700,000 | |
accrued customer programs | 105,700,000 | 111,400,000 | 109,900,000 | 140,100,000 | 168,300,000 | 168,600,000 | 179,100,000 | 163,500,000 | 156,300,000 | 174,300,000 | 146,700,000 | 139,100,000 | 137,200,000 | 143,600,000 | 132,300,000 | 125,600,000 | 140,100,000 | 132,600,000 | 134,500,000 | 365,900,000 | 370,100,000 | 364,500,000 | 380,400,000 | 394,400,000 | 358,800,000 | 385,200,000 | 379,600,000 | 442,400,000 | 416,400,000 | 451,900,000 | 438,300,000 | 419,700,000 | 368,800,000 | 370,200,000 | 348,200,000 | 380,300,000 | 325,500,000 | 354,200,000 | 331,000,000 | 367,100,000 | 368,100,000 | 282,500,000 | 310,300,000 | 274,500,000 | 256,500,000 | 219,700,000 | 210,000,000 | |
other accrued liabilities | 234,700,000 | 230,600,000 | 363,100,000 | 327,900,000 | 227,000,000 | 218,500,000 | 359,000,000 | 335,400,000 | 262,300,000 | 261,700,000 | 272,000,000 | 250,200,000 | 242,700,000 | 240,700,000 | 270,800,000 | 279,400,000 | 339,900,000 | 235,500,000 | 267,900,000 | 250,300,000 | 237,000,000 | 240,600,000 | 248,600,000 | 229,200,000 | 213,100,000 | |||||||||||||||||||||||
accrued income taxes | 28,600,000 | 20,800,000 | 5,900,000 | 10,300,000 | 10,000,000 | 11,800,000 | 7,700,000 | 42,100,000 | 9,800,000 | 7,600,000 | 17,600,000 | 14,400,000 | 22,100,000 | 5,000,000 | 5,400,000 | 16,500,000 | 353,000,000 | 9,400,000 | 17,400,000 | 9,000,000 | 20,900,000 | 24,000,000 | 26,800,000 | 32,200,000 | 77,500,000 | 104,100,000 | 85,900,000 | 96,500,000 | 56,000,000 | 57,900,000 | 65,700,000 | 116,100,000 | 61,500,000 | 57,700,000 | 32,400,000 | 76,200,000 | 72,500,000 | 179,400,000 | 82,300,000 | 52,600,000 | 4,000,000 | 29,400,000 | 31,700,000 | 17,400,000 | 10,200,000 | 4,600,000 | ||
current indebtedness | 11,400,000 | 36,600,000 | 36,600,000 | 36,400,000 | 440,700,000 | 440,800,000 | 440,600,000 | 440,600,000 | 38,100,000 | 38,400,000 | 38,800,000 | 36,200,000 | 33,500,000 | 30,800,000 | 4,600,000 | 603,800,000 | 629,400,000 | 630,100,000 | 35,800,000 | 37,800,000 | 16,500,000 | 606,500,000 | 287,800,000 | 3,400,000 | 3,100,000 | 398,800,000 | 467,900,000 | 190,200,000 | 194,200,000 | 197,700,000 | 58,000,000 | 70,400,000 | 417,100,000 | 406,900,000 | 1,175,400,000 | 572,800,000 | 265,000,000 | 758,100,000 | 619,200,000 | |||||||||
current liabilities held for sale | 28,900,000 | 26,800,000 | 37,400,000 | 8,200,000 | 51,500,000 | 32,900,000 | 29,200,000 | 468,300,000 | 450,000,000 | |||||||||||||||||||||||||||||||||||||||
total current liabilities | 997,600,000 | 1,012,900,000 | 1,145,300,000 | 1,126,100,000 | 1,450,500,000 | 1,488,100,000 | 1,554,500,000 | 1,586,300,000 | 1,008,400,000 | 1,056,900,000 | 1,086,800,000 | 1,113,600,000 | 1,015,000,000 | 1,014,600,000 | 981,300,000 | 1,587,900,000 | 2,003,800,000 | 1,984,500,000 | 1,446,800,000 | 1,382,000,000 | 1,336,300,000 | 1,859,700,000 | 1,635,000,000 | 1,335,800,000 | 1,324,700,000 | 1,790,800,000 | 1,831,900,000 | 1,537,400,000 | 1,493,500,000 | 1,537,600,000 | 1,392,500,000 | 1,436,000,000 | 1,732,500,000 | 1,629,700,000 | 2,485,200,000 | 1,836,300,000 | 1,540,100,000 | 2,093,000,000 | 2,089,200,000 | 1,661,200,000 | 1,693,700,000 | 1,284,200,000 | 1,325,000,000 | 1,017,900,000 | 1,074,700,000 | 953,000,000 | 961,800,000 | 13,324,625 |
non-current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 3,621,100,000 | 3,603,600,000 | 3,608,100,000 | 3,615,500,000 | 4,312,600,000 | 3,616,800,000 | 3,624,900,000 | 3,632,800,000 | 4,048,500,000 | 4,055,900,000 | 4,062,800,000 | 4,070,400,000 | 4,077,500,000 | 4,086,100,000 | 3,510,600,000 | 2,916,700,000 | 2,920,900,000 | 2,925,800,000 | 3,525,300,000 | 3,528,300,000 | 3,543,600,000 | 3,536,000,000 | 3,182,900,000 | 3,365,800,000 | 3,361,500,000 | 3,084,400,000 | 2,749,900,000 | 3,052,200,000 | 3,071,000,000 | 3,085,300,000 | 3,280,600,000 | 3,270,800,000 | 3,275,700,000 | 3,267,900,000 | 4,618,900,000 | 5,224,500,000 | 5,638,000,000 | 5,652,500,000 | 5,902,700,000 | 5,229,900,000 | 5,246,900,000 | 4,367,800,000 | 4,439,400,000 | 3,050,800,000 | 3,090,500,000 | 3,125,500,000 | 3,159,100,000 | |
other non-current liabilities | 712,300,000 | 814,300,000 | 689,700,000 | 673,400,000 | 660,300,000 | 535,400,000 | 526,200,000 | 559,800,000 | 613,900,000 | 658,700,000 | 637,600,000 | 623,000,000 | 573,200,000 | 577,000,000 | 554,200,000 | 530,100,000 | 565,800,000 | 554,000,000 | 533,300,000 | 643,700,000 | 562,200,000 | 530,100,000 | 509,600,000 | 515,100,000 | 551,200,000 | 546,900,000 | 554,500,000 | 443,400,000 | 423,700,000 | 414,600,000 | 428,900,000 | 429,500,000 | 434,900,000 | 445,000,000 | 458,600,000 | 461,800,000 | 448,900,000 | 414,700,000 | 400,600,000 | 374,900,000 | 372,100,000 | 300,500,000 | 291,100,000 | 286,900,000 | 293,400,000 | 275,100,000 | 244,500,000 | |
total non-current liabilities | 4,486,900,000 | 4,586,800,000 | 4,492,200,000 | 4,495,700,000 | 5,186,700,000 | 4,363,900,000 | 4,398,800,000 | 4,454,900,000 | 5,011,800,000 | 5,059,200,000 | 5,034,200,000 | 5,061,600,000 | 5,059,800,000 | 5,055,200,000 | 4,303,700,000 | 3,686,100,000 | 3,729,700,000 | 3,734,700,000 | 4,320,000,000 | 4,451,300,000 | 4,419,300,000 | 4,357,700,000 | 3,978,800,000 | 4,161,500,000 | 4,227,000,000 | 3,911,500,000 | 3,586,800,000 | 3,777,900,000 | 3,789,400,000 | 3,790,700,000 | 4,041,500,000 | 4,022,200,000 | 4,068,300,000 | 4,081,300,000 | 5,426,900,000 | 6,076,200,000 | 7,256,200,000 | 7,540,900,000 | 7,790,300,000 | 7,309,900,000 | 7,364,100,000 | 5,312,900,000 | 5,420,500,000 | 4,046,400,000 | 4,111,800,000 | 4,231,000,000 | 4,249,800,000 | 16,510,386 |
total liabilities | 5,484,500,000 | 5,599,700,000 | 5,637,500,000 | 5,621,800,000 | 6,637,200,000 | 5,852,000,000 | 5,953,300,000 | 6,041,200,000 | 6,020,200,000 | 6,116,100,000 | 6,121,000,000 | 6,175,200,000 | 6,074,800,000 | 6,069,800,000 | 5,285,000,000 | 5,274,000,000 | 5,733,500,000 | 5,719,200,000 | 5,766,800,000 | 5,833,300,000 | 5,755,600,000 | 6,217,400,000 | 5,613,800,000 | 5,497,300,000 | 5,551,700,000 | 5,702,300,000 | 5,418,700,000 | 5,315,300,000 | 5,282,900,000 | 5,328,300,000 | 5,434,000,000 | 5,458,200,000 | 5,800,800,000 | 5,711,000,000 | 7,912,100,000 | 7,912,500,000 | 8,796,300,000 | 9,633,900,000 | 9,879,500,000 | 8,971,100,000 | 9,057,800,000 | 6,597,100,000 | 6,745,500,000 | 5,064,300,000 | 5,186,500,000 | |||
contingencies - refer to note 16 | ||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
controlling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred shares, 0.0001 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares, €0.001 par value per share... | 6,578,100,000 | 6,608,200,000 | 6,636,300,000 | 6,664,200,000 | 6,763,900,000 | 6,786,200,000 | 6,803,000,000 | 6,837,500,000 | 6,864,200,000 | 6,890,900,000 | 6,910,800,000 | 6,936,700,000 | 6,963,700,000 | 6,991,100,000 | 7,018,900,000 | 7,043,200,000 | 7,064,800,000 | 7,081,700,000 | 7,101,300,000 | 7,118,200,000 | 7,299,700,000 | 7,318,200,000 | 7,339,600,000 | 7,359,900,000 | 7,378,800,000 | 7,395,500,000 | 7,409,400,000 | 7,421,700,000 | 7,436,300,000 | 7,594,300,000 | 7,769,500,000 | 7,892,900,000 | ||||||||||||||||
accumulated other comprehensive income | -3,000,000 | 4,800,000 | 69,600,000 | 75,000,000 | 9,800,000 | -54,200,000 | -37,700,000 | 10,700,000 | -78,100,000 | 19,900,000 | -6,300,000 | -27,000,000 | -317,100,000 | -146,800,000 | 15,000,000 | 35,500,000 | 54,200,000 | 307,100,000 | 276,700,000 | 395,000,000 | 203,700,000 | 120,700,000 | 35,900,000 | 139,400,000 | 56,600,000 | 99,500,000 | 69,000,000 | 84,600,000 | 143,200,000 | 155,000,000 | 324,300,000 | 253,100,000 | 191,200,000 | 130,500,000 | -81,800,000 | 71,500,000 | 31,300,000 | 136,700,000 | 65,200,000 | 102,400,000 | -19,000,000 | 7,400,000 | 74,300,000 | 139,600,000 | 130,300,000 | 114,600,000 | ||
retained earnings | -4,076,300,000 | -3,677,500,000 | -2,259,400,000 | -2,266,900,000 | -2,207,700,000 | -2,186,700,000 | -2,078,300,000 | -2,080,300,000 | -2,048,000,000 | -2,062,200,000 | -2,070,600,000 | -2,067,600,000 | -2,043,900,000 | -1,994,500,000 | -1,929,400,000 | -1,927,000,000 | -1,936,600,000 | -1,877,700,000 | -1,820,000,000 | -1,858,100,000 | -1,683,100,000 | -1,528,500,000 | -1,589,100,000 | -1,695,500,000 | -1,676,600,000 | -1,768,800,000 | -1,777,800,000 | -1,838,300,000 | -1,919,700,000 | -1,852,200,000 | -1,888,400,000 | -1,975,500,000 | -2,049,600,000 | -2,094,000,000 | -2,024,000,000 | -2,095,100,000 | 449,000,000 | 1,725,000,000 | 1,549,800,000 | 2,034,000,000 | 1,938,300,000 | 1,900,000,000 | 2,012,600,000 | 1,957,200,000 | 1,875,100,000 | 1,757,300,000 | 1,723,300,000 | -190,670 |
total shareholders’ equity | 2,498,800,000 | 2,935,500,000 | 4,446,500,000 | 4,472,300,000 | 4,566,000,000 | 4,545,300,000 | 4,687,000,000 | 4,767,900,000 | 4,738,100,000 | 4,848,600,000 | 4,833,900,000 | 4,842,100,000 | 4,602,700,000 | 4,849,800,000 | 5,104,500,000 | 5,151,700,000 | 5,182,400,000 | 5,511,100,000 | 5,558,000,000 | 5,655,100,000 | 5,820,400,000 | 5,910,900,000 | 5,786,900,000 | 5,804,100,000 | 5,759,100,000 | 5,726,400,000 | 5,700,800,000 | 5,668,100,000 | 5,660,000,000 | 5,897,300,000 | 6,205,600,000 | 6,170,600,000 | 6,041,800,000 | 6,081,200,000 | 6,067,300,000 | 5,957,600,000 | 8,671,300,000 | 9,899,700,000 | 9,846,700,000 | 10,732,000,000 | 10,662,800,000 | 9,585,700,000 | 9,715,200,000 | 8,716,700,000 | 8,693,700,000 | 8,558,700,000 | 8,501,200,000 | -16,700,925 |
total liabilities and shareholders' equity | 7,983,300,000 | 8,535,200,000 | 10,084,000,000 | 10,094,100,000 | 11,203,200,000 | 10,397,300,000 | 10,640,300,000 | 10,809,100,000 | 10,758,300,000 | 10,964,700,000 | 10,954,900,000 | 11,017,300,000 | 10,677,500,000 | 10,919,600,000 | 10,389,500,000 | 10,425,700,000 | 10,915,900,000 | 11,230,300,000 | 11,324,800,000 | 11,488,400,000 | 11,576,000,000 | 12,128,300,000 | 11,400,700,000 | 11,301,400,000 | 11,310,800,000 | 11,428,700,000 | 11,119,500,000 | 10,983,400,000 | 10,942,900,000 | 11,225,600,000 | 11,639,600,000 | 11,628,800,000 | 11,842,600,000 | 11,792,200,000 | 13,979,400,000 | 13,870,100,000 | 17,467,600,000 | 19,533,600,000 | 19,726,200,000 | 19,703,100,000 | 19,720,600,000 | 16,182,800,000 | 16,460,700,000 | 13,781,000,000 | 13,880,200,000 | |||
supplemental disclosures of balance sheet information | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred shares, issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares, issued and outstanding | 138,100,000 | 137,600,000 | 137,600,000 | 137,600,000 | 136,500,000 | 136,400,000 | 136,300,000 | 135,500,000 | 135,500,000 | 135,400,000 | 135,300,000 | 134,700,000 | 134,600,000 | 134,600,000 | 134,600,000 | 133,800,000 | 133,700,000 | 133,600,000 | 133,500,000 | 133,100,000 | 136,500,000 | 136,500,000 | 136,300,000 | 136,100,000 | 136,100,000 | 136,000,000 | 136,000,000 | 135,900,000 | 135,900,000 | 137,600,000 | 139,700,000 | 140,800,000 | 140,800,000 | 142,600,000 | 143,400,000 | 143,400,000 | 143,400,000 | 143,200,000 | 143,200,000 | 146,400,000 | 146,300,000 | 140,800,000 | 140,800,000 | 133,900,000 | 133,800,000 | 133,800,000 | 133,700,000 | |
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||
contingencies - refer to note 20 | ||||||||||||||||||||||||||||||||||||||||||||||||
contingencies - refer to note 17 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 1,463,500,000 | 542,800,000 | 658,500,000 | 751,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
contingencies - refer to note 15 | ||||||||||||||||||||||||||||||||||||||||||||||||
contingencies - refer to note 19 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - refer to note 19 | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - refer to note 16 | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - refer to note 15 | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - refer to note 17 | ||||||||||||||||||||||||||||||||||||||||||||||||
total controlling interests | 5,655,100,000 | 5,820,300,000 | 5,910,400,000 | 5,786,400,000 | 5,803,800,000 | 5,668,000,000 | ||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 100,000 | 500,000 | 500,000 | 300,000 | 300,000 | 200,000 | 200,000 | 100,000 | 200,000 | 200,000 | 200,000 | 100,000 | 100,000 | -500,000 | -500,000 | -600,000 | -600,000 | -600,000 | 200,000 | 800,000 | 600,000 | 700,000 | ||||||||||||||||||||||||||
commitments and contingencies - refer to note 14 | ||||||||||||||||||||||||||||||||||||||||||||||||
total controlling interest | 5,758,800,000 | 5,726,200,000 | 5,700,600,000 | 5,659,800,000 | 5,897,100,000 | 6,205,400,000 | 6,170,500,000 | 6,041,700,000 | 6,081,200,000 | 6,067,800,000 | 5,958,100,000 | 8,671,900,000 | 9,900,300,000 | 9,847,300,000 | 10,732,000,000 | 10,662,600,000 | ||||||||||||||||||||||||||||||||
accrued liabilities | 262,700,000 | 232,000,000 | 201,300,000 | 194,100,000 | 192,800,000 | 205,300,000 | 230,800,000 | 274,600,000 | 240,800,000 | 281,600,000 | 263,300,000 | 258,700,000 | 295,700,000 | 307,500,000 | 308,800,000 | 246,400,000 | 230,200,000 | 230,100,000 | 179,900,000 | 179,400,000 | 152,500,000 | 140,600,000 | ||||||||||||||||||||||||||
commitments and contingencies - refer to note 13 | ||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other indefinite-lived intangible assets | 4,042,000,000 | 4,227,100,000 | 4,300,800,000 | 4,265,700,000 | 4,255,400,000 | 4,253,000,000 | 4,178,000,000 | 4,163,900,000 | 5,282,700,000 | 6,627,100,000 | 7,033,000,000 | 7,355,200,000 | 7,235,000,000 | 3,467,300,000 | 3,481,300,000 | 3,503,000,000 | 3,543,800,000 | 3,276,100,000 | 3,255,600,000 | |||||||||||||||||||||||||||||
other intangible assets | 2,959,300,000 | 3,066,000,000 | 3,259,100,000 | 3,290,500,000 | 3,347,400,000 | 3,373,400,000 | 3,341,400,000 | 3,396,800,000 | 8,340,900,000 | 8,679,300,000 | 8,519,100,000 | 8,290,200,000 | 8,105,600,000 | 6,527,800,000 | 6,637,200,000 | 6,671,800,000 | 6,787,000,000 | 7,181,400,000 | 7,223,300,000 | |||||||||||||||||||||||||||||
non-current deferred income taxes | 800,000 | 1,000,000 | 19,600,000 | 10,400,000 | 22,400,000 | 31,700,000 | 76,400,000 | 72,100,000 | 129,300,000 | 100,600,000 | 78,000,000 | 27,800,000 | 39,600,000 | 27,700,000 | 29,400,000 | 28,500,000 | 23,600,000 | 23,800,000 | 21,300,000 | |||||||||||||||||||||||||||||
controlling interest: | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 14 | ||||||||||||||||||||||||||||||||||||||||||||||||
financial assets | ||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 16 | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred shares, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares, €0.001 par value... | 7,900,100,000 | 8,044,700,000 | 8,118,100,000 | 8,135,000,000 | 8,151,400,000 | 8,144,000,000 | 8,160,800,000 | 8,632,800,000 | 8,621,900,000 | 7,704,700,000 | 7,695,200,000 | 6,685,200,000 | 6,678,200,000 | 6,670,500,000 | 6,662,600,000 | |||||||||||||||||||||||||||||||||
financial asset | ||||||||||||||||||||||||||||||||||||||||||||||||
tysabri® royalty stream | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive | -26,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||
current deferred income taxes | 69,000,000 | 122,300,000 | 69,900,000 | 66,600,000 | 64,600,000 | 62,800,000 | 66,100,000 | 61,600,000 | ||||||||||||||||||||||||||||||||||||||||
tysabri® royalty stream - at fair value | 2,350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 881,300,000 | 888,600,000 | 896,300,000 | 924,100,000 | 932,400,000 | 769,200,000 | 756,800,000 | 761,700,000 | 1,407,500,000 | 1,366,700,000 | ||||||||||||||||||||||||||||||||||||||
investment securities | 16,500,000 | 12,700,000 | 21,800,000 | 20,000,000 | 21,600,000 | 5,900,000 | 7,700,000 | 85,500,000 | ||||||||||||||||||||||||||||||||||||||||
short-term debt | 86,900,000 | 6,400,000 | 3,400,000 | 2,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 58,200,000 | 58,200,000 | 355,600,000 | 362,300,000 | 141,500,000 | 141,600,000 | 141,700,000 | 141,200,000 | ||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 12 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets | ||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets | 779,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes refundable | 74,400,000 | 79,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | -666,600,000 | -648,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||
equity method investments | 60,600,000 | 69,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash | 135 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred costs for future issuance of ordinary shares | 4,707,901 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid assets | 20,038 | |||||||||||||||||||||||||||||||||||||||||||||||
non-current deferred financing costs | 8,406,012 | |||||||||||||||||||||||||||||||||||||||||||||||
payable to perrigo company | 13,324,625 | |||||||||||||||||||||||||||||||||||||||||||||||
derivatives | 16,510,386 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred ordinary shares €1.00 par value; authorized - 40,000; issued - none | ||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares €0.05 par value; authorized - 2 billion shares; issued - 2,000 | 131 | |||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -16,510,386 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-27 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-31 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2021-12-31 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-31 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-31 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-31 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-09-26 | 2015-06-27 | 2015-03-28 | 2014-12-27 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-28 | 2013-09-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from (for) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||
net income | -1,418,100,000 | 7,500,000 | -20,900,000 | -108,400,000 | 2,000,000 | -32,300,000 | 14,200,000 | 8,400,000 | -3,000,000 | -23,700,000 | -49,300,000 | -65,200,000 | -2,400,000 | 9,600,000 | -58,900,000 | -57,700,000 | 38,100,000 | -175,000,000 | -154,600,000 | 60,600,000 | 106,400,000 | -19,000,000 | 92,200,000 | 9,000,000 | 63,900,000 | 81,400,000 | -67,400,000 | 36,200,000 | 80,800,000 | 73,200,000 | 44,400,000 | -69,600,000 | 71,600,000 | -2,617,400,000 | -1,255,100,000 | 194,300,000 | -334,600,000 | 112,600,000 | 56,500,000 | -95,000,000 | 70,200,000 | 96,300,000 | 131,900,000 | 48,100,000 | 25,490,670 | -190,670 |
adjustments to derive cash flows: | ||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 85,900,000 | 85,400,000 | 82,300,000 | 81,900,000 | 81,400,000 | 85,900,000 | 91,000,000 | 93,900,000 | 88,700,000 | 97,100,000 | 88,500,000 | 83,500,000 | 69,500,000 | 73,400,000 | 73,500,000 | 74,900,000 | 90,400,000 | 100,100,000 | 96,900,000 | 94,700,000 | 93,100,000 | 103,000,000 | 102,000,000 | 94,900,000 | 96,600,000 | 99,600,000 | 106,200,000 | 108,300,000 | 109,500,000 | 111,700,000 | 112,300,000 | 111,400,000 | 109,400,000 | -99,300,000 | 187,000,000 | 186,800,000 | 182,500,000 | 175,400,000 | 167,300,000 | 127,800,000 | 127,100,000 | 126,600,000 | 121,300,000 | 127,200,000 | ||
impairment charges | 1,358,500,000 | 0 | 16,200,000 | 11,000,000 | 3,500,000 | 144,400,000 | 141,600,000 | 11,000,000 | 27,800,000 | 4,100,000 | 900,000 | 221,800,000 | 100,000 | 7,800,000 | 27,400,000 | 12,200,000 | 503,900,000 | 1,679,900,000 | -19,800,000 | 467,000,000 | ||||||||||||||||||||||||||
share-based compensation | 13,000,000 | 13,200,000 | 5,900,000 | 23,000,000 | 15,600,000 | 10,600,000 | 14,700,000 | 18,600,000 | 24,900,000 | 8,200,000 | 9,400,000 | 11,000,000 | 26,300,000 | 9,900,000 | 11,100,000 | 14,100,000 | 25,000,000 | 14,600,000 | 14,200,000 | 13,500,000 | 16,200,000 | 11,300,000 | 12,900,000 | 15,600,000 | 12,400,000 | 11,100,000 | 4,300,000 | 9,600,000 | 12,700,000 | 15,700,000 | 13,300,000 | 8,700,000 | 6,100,000 | 6,900,000 | 8,500,000 | -6,200,000 | 13,800,000 | 14,300,000 | 7,900,000 | 7,500,000 | 7,400,000 | 8,800,000 | 6,100,000 | 4,900,000 | ||
restructuring charges | 12,500,000 | 19,500,000 | 4,800,000 | -6,000,000 | 44,300,000 | 15,400,000 | 15,500,000 | 6,800,000 | 3,400,000 | 10,300,000 | 19,100,000 | 9,500,000 | 3,600,000 | 5,100,000 | 1,100,000 | 9,000,000 | 1,700,000 | 1,600,000 | 800,000 | -400,000 | 5,200,000 | 12,200,000 | 9,300,000 | -2,200,000 | 18,000,000 | 3,700,000 | 1,500,000 | 6,300,000 | 3,900,000 | 12,100,000 | 38,700,000 | |||||||||||||||
settlement of interest rate derivatives | 0 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 2,300,000 | 2,300,000 | 400,000 | 300,000 | 400,000 | 500,000 | 400,000 | 700,000 | 700,000 | -5,400,000 | -6,400,000 | |||||||||||||||||||||||||||||||||||
gain on sale of business | 700,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -100,000 | 0 | -100,000 | -3,900,000 | ||||||||||||||||||||||||||||||||||||||||||
dedesignation of interest rate swap agreements | ||||||||||||||||||||||||||||||||||||||||||||||
amortization on hedging instruments | -5,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -36,800,000 | -23,600,000 | -14,800,000 | 12,300,000 | -11,000,000 | -118,900,000 | 14,100,000 | 8,100,000 | -9,900,000 | -30,900,000 | -32,200,000 | 7,500,000 | 5,100,000 | 33,400,000 | 1,400,000 | -3,500,000 | -21,900,000 | -80,200,000 | 14,000,000 | 5,000,000 | 6,700,000 | -54,000,000 | 900,000 | 5,300,000 | 3,900,000 | -9,500,000 | 5,800,000 | -7,000,000 | -7,200,000 | -32,600,000 | -8,200,000 | 37,900,000 | -46,000,000 | -483,700,000 | -350,100,000 | -19,100,000 | -138,000,000 | -14,200,000 | 68,100,000 | -46,300,000 | -18,100,000 | -20,100,000 | -26,700,000 | -21,700,000 | ||
other non-cash adjustments | 4,800,000 | 11,000,000 | 3,300,000 | 23,300,000 | -7,400,000 | 28,400,000 | -4,300,000 | -4,800,000 | 6,400,000 | 300,000 | 8,200,000 | 12,700,000 | -17,500,000 | -9,000,000 | -9,600,000 | 10,900,000 | 7,900,000 | 6,000,000 | -500,000 | 2,500,000 | -14,000,000 | -11,900,000 | 12,100,000 | 13,000,000 | 13,400,000 | -17,000,000 | 800,000 | -7,000,000 | 12,100,000 | 24,500,000 | -6,600,000 | -19,500,000 | -1,100,000 | -1,000,000 | 6,300,000 | 26,600,000 | 1,600,000 | 3,200,000 | 9,900,000 | -1,500,000 | ||||||
subtotal | 16,600,000 | 97,000,000 | 59,800,000 | 101,700,000 | 125,300,000 | 79,500,000 | 145,600,000 | 131,600,000 | 107,300,000 | 67,800,000 | 45,200,000 | 94,300,000 | 80,000,000 | 148,700,000 | -43,100,000 | 205,600,000 | 140,500,000 | 135,400,000 | 171,800,000 | 192,100,000 | 206,100,000 | 178,300,000 | 160,500,000 | 171,200,000 | 191,300,000 | 39,600,000 | 212,100,000 | 143,300,000 | 217,400,000 | 195,600,000 | 162,900,000 | 276,900,000 | 167,400,000 | -94,000,000 | 283,800,000 | 368,500,000 | 198,100,000 | 293,500,000 | 314,800,000 | 293,000,000 | 229,600,000 | 213,600,000 | 261,200,000 | 173,700,000 | ||
increase in cash due to: | ||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 26,100,000 | 10,500,000 | -52,000,000 | 34,600,000 | -51,900,000 | 13,500,000 | 1,900,000 | -32,700,000 | -39,800,000 | 38,700,000 | 17,800,000 | -18,300,000 | -38,100,000 | 22,600,000 | -74,100,000 | -77,900,000 | -30,300,000 | 62,500,000 | -121,500,000 | 295,500,000 | -67,600,000 | -128,600,000 | 43,200,000 | -6,800,000 | -48,500,000 | 800,000 | 44,500,000 | -26,900,000 | 2,600,000 | -35,200,000 | -13,400,000 | 1,700,000 | 50,100,000 | -114,200,000 | 71,300,000 | 19,300,000 | 23,000,000 | 46,200,000 | -116,600,000 | 39,400,000 | -61,800,000 | 57,300,000 | -136,700,000 | -24,900,000 | ||
inventories | 82,600,000 | -46,300,000 | -11,800,000 | -13,500,000 | 10,600,000 | 24,900,000 | 5,600,000 | 17,500,000 | -28,600,000 | 2,100,000 | -28,300,000 | -40,000,000 | -10,500,000 | 67,800,000 | 35,800,000 | -22,800,000 | -83,200,000 | -77,400,000 | -54,600,000 | -75,100,000 | 36,500,000 | 11,300,000 | 0 | -40,800,000 | -37,500,000 | 2,700,000 | -2,000,000 | -55,600,000 | -43,700,000 | 12,300,000 | -23,700,000 | -5,100,000 | 500,000 | 130,600,000 | 20,400,000 | -35,500,000 | -14,800,000 | -57,000,000 | 26,400,000 | 2,000,000 | 12,000,000 | -29,700,000 | 63,300,000 | 9,200,000 | ||
prepaid expenses and other current assets | -5,200,000 | -3,000,000 | -11,700,000 | 13,900,000 | -1,700,000 | 11,600,000 | 25,000,000 | -6,200,000 | 17,100,000 | |||||||||||||||||||||||||||||||||||||
accounts payable | 4,400,000 | -13,200,000 | -18,800,000 | 30,600,000 | -16,700,000 | 27,000,000 | -24,100,000 | -39,000,000 | -29,800,000 | 54,200,000 | -18,100,000 | -8,400,000 | 72,600,000 | 2,500,000 | 12,100,000 | -41,000,000 | 18,500,000 | -17,900,000 | 36,800,000 | -75,400,000 | 53,800,000 | -16,700,000 | -7,500,000 | -34,200,000 | 75,400,000 | -15,700,000 | -44,700,000 | 31,700,000 | 57,500,000 | -33,600,000 | 0 | -8,500,000 | 2,500,000 | -23,900,000 | -10,700,000 | -41,400,000 | 300,000 | -194,000,000 | 169,400,000 | 18,000,000 | -14,300,000 | -32,500,000 | 27,500,000 | 18,400,000 | ||
payroll and related taxes | -24,700,000 | -15,100,000 | -4,300,000 | -18,000,000 | -51,600,000 | -100,000 | -10,200,000 | -8,200,000 | -34,300,000 | 2,300,000 | -1,700,000 | -7,000,000 | -31,800,000 | 7,600,000 | 500,000 | -15,200,000 | -45,900,000 | 13,000,000 | 18,200,000 | -2,000,000 | -18,400,000 | 6,900,000 | 12,400,000 | -3,100,000 | -19,900,000 | 6,300,000 | 7,600,000 | -9,500,000 | -38,900,000 | 9,300,000 | 1,200,000 | -27,800,000 | -10,100,000 | -1,100,000 | -800,000 | -1,800,000 | -37,400,000 | -22,800,000 | -2,800,000 | -1,100,000 | 8,600,000 | -34,900,000 | -15,200,000 | -54,000,000 | ||
accrued customer programs | -1,400,000 | -24,200,000 | -3,800,000 | -12,400,000 | 18,200,000 | 2,700,000 | -14,600,000 | 28,300,000 | 6,800,000 | -4,500,000 | -1,200,000 | 8,000,000 | 8,900,000 | -12,000,000 | 9,100,000 | 47,000,000 | -42,700,000 | -7,800,000 | -3,600,000 | -18,300,000 | -13,600,000 | 34,100,000 | -29,900,000 | 8,900,000 | -61,700,000 | 26,700,000 | -35,100,000 | 16,600,000 | 17,300,000 | 50,400,000 | -2,000,000 | 18,900,000 | -32,700,000 | 60,800,000 | -29,400,000 | 24,400,000 | -69,700,000 | -400,000 | 45,900,000 | -27,800,000 | 33,700,000 | 18,100,000 | 30,500,000 | 9,800,000 | ||
other accrued liabilities | -18,800,000 | 31,600,000 | 39,300,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 107,300,000 | 3,100,000 | -3,800,000 | -49,200,000 | -81,600,000 | 41,500,000 | -21,200,000 | -35,700,000 | 2,500,000 | 2,200,000 | 49,800,000 | -66,000,000 | -33,900,000 | -360,900,000 | 448,800,000 | -162,600,000 | 27,000,000 | 2,000,000 | 3,800,000 | -16,600,000 | 3,800,000 | -8,700,000 | -29,100,000 | -26,700,000 | -10,000,000 | 128,100,000 | -39,200,000 | -27,200,000 | 6,400,000 | 55,400,000 | 24,300,000 | -127,200,000 | 41,400,000 | 11,200,000 | -12,100,000 | -77,700,000 | 99,500,000 | 15,200,000 | 36,300,000 | -51,200,000 | 17,800,000 | 14,600,000 | 10,600,000 | 29,100,000 | ||
other long term liabilities | -11,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
other operating | 49,300,000 | -30,700,000 | 17,400,000 | 14,700,000 | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 175,400,000 | 51,700,000 | 42,200,000 | 208,700,000 | 124,500,000 | 171,800,000 | 144,000,000 | 82,300,000 | 172,400,000 | 216,900,000 | 196,700,000 | 292,700,000 | 180,500,000 | |||||||||||||||||||||||||||||||||
capital expenditures | -26,800,000 | -21,900,000 | -27,100,000 | -26,700,000 | -31,800,000 | -33,800,000 | -23,500,000 | -19,900,000 | -13,400,000 | -33,400,000 | 0 | -51,600,000 | -42,200,000 | |||||||||||||||||||||||||||||||||
free cash flows | 148,600,000 | 29,800,000 | 15,100,000 | 182,000,000 | 92,700,000 | 138,000,000 | 120,500,000 | 62,400,000 | 159,000,000 | 183,500,000 | 196,700,000 | 241,100,000 | 138,300,000 | |||||||||||||||||||||||||||||||||
cash flows from (for) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from royalty rights | 2,400,000 | 500,000 | 1,000,000 | 900,000 | 1,600,000 | 1,500,000 | 900,000 | 15,600,000 | 1,800,000 | 600,000 | 700,000 | 600,000 | 1,400,000 | 1,000,000 | 900,000 | 500,000 | 1,400,000 | 900,000 | 800,000 | 600,000 | 1,800,000 | 700,000 | 500,000 | 500,000 | 1,200,000 | 2,300,000 | 1,100,000 | 300,000 | 10,000,000 | 900,000 | 700,000 | |||||||||||||||
asset acquisitions | 0 | 0 | -300,000 | 0 | 0 | -300,000 | -70,300,000 | -1,100,000 | -1,300,000 | -100,000 | -32,700,000 | -62,900,000 | -51,200,000 | -2,800,000 | 0 | |||||||||||||||||||||||||||||||
settlement of foreign currency derivatives | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 200,000 | 0 | 1,800,000 | 0 | 1,900,000 | 22,900,000 | ||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -26,800,000 | -21,900,000 | -27,100,000 | -28,400,000 | -25,100,000 | -26,700,000 | -31,800,000 | -20,000,000 | -23,200,000 | -26,400,000 | -21,300,000 | -28,400,000 | -20,300,000 | -41,700,000 | -42,000,000 | -23,000,000 | -45,400,000 | -66,100,000 | -44,200,000 | -26,300,000 | -33,800,000 | -47,400,000 | -35,600,000 | -33,600,000 | -21,100,000 | -45,800,000 | -23,500,000 | -19,900,000 | -13,400,000 | -33,400,000 | ||||||||||||||||
net proceeds from sale of businesses | 0 | 0 | 0 | 0 | 0 | 58,700,000 | ||||||||||||||||||||||||||||||||||||||||
other investing | -100,000 | 0 | 0 | 1,500,000 | 1,000,000 | 300,000 | 1,300,000 | 6,100,000 | 800,000 | 1,200,000 | 2,400,000 | -9,000,000 | -2,100,000 | -2,900,000 | -800,000 | -2,600,000 | 0 | 0 | -1,000,000 | -5,000,000 | 1,000,000 | 0 | ||||||||||||||||||||||||
net cash (for) from investing activities | -24,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash flows from (for) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
issuances of long-term debt | 0 | -400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 431,000,000 | 0 | 0 | 0 | 1,190,300,000 | |||||||||||||||||||||||||||||||||
payments on long-term debt | -8,700,000 | -8,500,000 | -400,800,000 | -9,800,000 | -9,800,000 | -301,300,000 | -9,100,000 | 0 | 0 | 0 | 0 | -317,100,000 | -146,600,000 | -12,300,000 | -12,500,000 | -12,700,000 | -12,800,000 | -444,500,000 | -367,300,000 | -14,600,000 | -2,215,500,000 | -13,600,000 | -13,400,000 | -517,100,000 | -14,400,000 | -14,300,000 | ||||||||||||||||||||
payments for debt issuance costs | 8,700,000 | -1,400,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash dividends | -39,900,000 | -39,900,000 | -37,600,000 | -37,700,000 | -37,600,000 | -37,600,000 | -38,900,000 | -37,000,000 | -36,200,000 | -35,400,000 | -37,400,000 | -35,400,000 | -34,200,000 | -31,800,000 | -32,700,000 | -32,500,000 | -32,600,000 | -30,900,000 | -31,100,000 | -31,000,000 | -30,900,000 | -28,800,000 | -28,800,000 | -28,900,000 | -25,900,000 | -26,200,000 | -25,900,000 | -26,100,000 | -26,700,000 | -22,400,000 | -22,700,000 | -23,000,000 | -23,000,000 | -20,800,000 | -20,800,000 | -20,800,000 | -20,800,000 | -18,300,000 | -18,300,000 | -17,500,000 | -14,900,000 | -14,100,000 | -14,100,000 | -14,000,000 | ||
shares used to settle taxes | -300,000 | |||||||||||||||||||||||||||||||||||||||||||||
other financing | -5,500,000 | 16,900,000 | -1,000,000 | -2,300,000 | -13,000,000 | -800,000 | 4,700,000 | -2,600,000 | -8,600,000 | 3,000,000 | -2,200,000 | -2,700,000 | -17,700,000 | -1,400,000 | -3,600,000 | -2,800,000 | -10,700,000 | -2,300,000 | -3,200,000 | -5,300,000 | -6,400,000 | -2,600,000 | -1,700,000 | -2,800,000 | -3,100,000 | -200,000 | -2,300,000 | -1,800,000 | -5,700,000 | -400,000 | -2,000,000 | 5,200,000 | -500,000 | 8,700,000 | -5,700,000 | -8,200,000 | -3,500,000 | 4,100,000 | -15,500,000 | 3,300,000 | ||||||
net cash for financing activities | -49,800,000 | -60,400,000 | ||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 3,000,000 | 200,000 | 12,500,000 | -2,100,000 | -7,500,000 | 11,700,000 | -7,400,000 | 2,300,000 | 3,200,000 | 14,600,000 | -11,900,000 | -47,900,000 | -3,700,000 | -3,600,000 | -8,800,000 | 700,000 | -3,900,000 | 10,600,000 | 15,100,000 | -200,000 | -5,600,000 | 4,100,000 | -500,000 | 2,300,000 | 3,800,000 | -7,000,000 | 600,000 | -16,400,000 | 900,000 | 3,600,000 | 800,000 | 9,300,000 | 10,400,000 | |||||||||||||
net increase in cash and cash equivalents | 99,500,000 | -47,700,000 | 132,000,000 | -16,600,000 | -1,480,200,000 | 86,200,000 | -208,900,000 | 1,752,200,000 | -144,500,000 | -161,000,000 | -207,900,000 | -606,900,000 | 945,900,000 | 156,100,000 | -44,200,000 | -657,200,000 | 217,800,000 | 286,800,000 | 106,900,000 | -82,300,000 | -160,800,000 | 8,600,000 | -97,200,000 | 15,100,000 | -2,317,000,000 | 2,455,500,000 | 259,600,000 | -279,100,000 | 52,900,000 | 171,100,000 | -279,100,000 | -2,644,800,000 | -165,700,000 | 2,704,600,000 | 92,000,000 | |||||||||||
cash and cash equivalents of continuing operations, beginning of period | 0 | 0 | 0 | 0 | 0 | 600,700,000 | 0 | 0 | 0 | 1,864,900,000 | 0 | 0 | 0 | 631,500,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents held for sale, beginning of period | 0 | 0 | 0 | 14,400,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
less cash and cash equivalents held for sale, end of period | 0 | -4,300,000 | 8,400,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents of continuing operations, end of period | 99,500,000 | -22,100,000 | 43,100,000 | 2,200,000 | 553,000,000 | 132,000,000 | -16,600,000 | -1,480,200,000 | 1,965,500,000 | -213,200,000 | 1,760,600,000 | -153,400,000 | 470,900,000 | |||||||||||||||||||||||||||||||||
loss on sale of assets | -5,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 0 | 0 | 0 | 1,400,000 | 16,400,000 | 2,300,000 | 1,200,000 | |||||||||||||||||||||||||||||||||||||||
net cash (for) from financing activities | -44,600,000 | -43,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash for investing activities | -73,300,000 | -23,500,000 | -30,700,000 | -59,100,000 | -46,200,000 | |||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -115,700,000 | -92,800,000 | 43,100,000 | 88,300,000 | ||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from (for) investing activities | -19,600,000 | -26,000,000 | -20,900,000 | -1,974,400,000 | 62,700,000 | -41,900,000 | 1,453,500,000 | -21,800,000 | -114,000,000 | -127,500,000 | -38,600,000 | 53,100,000 | -74,800,000 | -106,300,000 | -651,800,000 | -68,100,000 | 230,100,000 | -46,100,000 | -51,500,000 | -27,100,000 | -2,100,000 | 66,000,000 | -9,900,000 | -5,800,000 | 2,287,800,000 | 349,300,000 | -46,500,000 | -25,700,000 | -452,100,000 | -448,700,000 | -333,900,000 | -125,900,000 | -30,700,000 | |||||||||||||
net cash from (for) financing activities | -50,700,000 | -42,500,000 | -43,000,000 | 559,000,000 | -51,900,000 | -58,000,000 | -36,300,000 | -41,100,000 | -43,300,000 | -201,400,000 | -646,500,000 | 602,100,000 | 64,700,000 | -31,500,000 | -144,900,000 | 219,800,000 | -41,600,000 | -2,411,300,000 | -37,200,000 | -34,600,000 | -539,600,000 | -143,500,000 | 449,000,000 | 43,700,000 | -953,600,000 | -31,500,000 | 2,570,300,000 | -61,300,000 | -47,500,000 | |||||||||||||||||
cash, cash equivalents and restricted cash of continuing operations, beginning of period | 0 | 0 | 751,300,000 | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash of continuing operations, end of period | 920,700,000 | -115,700,000 | 658,500,000 | |||||||||||||||||||||||||||||||||||||||||||
cash flows for financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 30,600,000 | -6,600,000 | 13,500,000 | -8,300,000 | 8,000,000 | -8,900,000 | 4,800,000 | -9,500,000 | 23,700,000 | -15,600,000 | 26,300,000 | -40,600,000 | 8,500,000 | -7,100,000 | -8,100,000 | -19,000,000 | 11,100,000 | 1,600,000 | -5,600,000 | -15,400,000 | -3,800,000 | 10,200,000 | -700,000 | -6,400,000 | -24,000,000 | -29,000,000 | 30,600,000 | -51,700,000 | 2,300,000 | -36,700,000 | -33,000,000 | -6,400,000 | -3,400,000 | 61,500,000 | -12,300,000 | -2,400,000 | 51,400,000 | 600,000 | 14,200,000 | 6,800,000 | ||||||
net cash (for) from operating activities | -1,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
foreign currency remeasurement loss | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | -110,000,000 | 0 | -62,500,000 | 0 | -94,700,000 | -11,300,000 | 1,800,000 | 4,700,000 | -12,400,000 | -3,300,000 | -416,400,000 | -405,100,000 | -2,094,800,000 | -4,000,000 | -7,500,000 | -70,400,000 | ||||||||||||||||||||||||||||||
asset acquisitions (sales) | ||||||||||||||||||||||||||||||||||||||||||||||
settlement of acquisition-related foreign currency derivatives | 0 | -5,400,000 | -298,100,000 | |||||||||||||||||||||||||||||||||||||||||||
premiums on early debt retirement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds on seller-financed divestiture | ||||||||||||||||||||||||||||||||||||||||||||||
other | 10,200,000 | 12,800,000 | 1,000,000 | 13,100,000 | 8,300,000 | 32,100,000 | -68,000,000 | 8,700,000 | 22,500,000 | -16,100,000 | 11,700,000 | 8,700,000 | -6,500,000 | 11,300,000 | -4,000,000 | 10,700,000 | 9,200,000 | -4,400,000 | 1,500,000 | 16,300,000 | -22,200,000 | -8,300,000 | 16,800,000 | 13,600,000 | -26,900,000 | 18,700,000 | 14,400,000 | -20,100,000 | -25,300,000 | -6,200,000 | 1,600,000 | -2,000,000 | -4,400,000 | -12,000,000 | 37,300,000 | 12,400,000 | ||||||||||
net cash from (for) operating activities | 19,400,000 | 59,200,000 | -16,900,000 | 79,100,000 | -105,400,000 | 343,800,000 | -82,300,000 | 200,000 | 110,400,000 | 63,100,000 | 140,000,000 | 63,800,000 | 94,500,000 | 194,500,000 | -48,600,000 | 303,900,000 | 229,300,000 | 170,300,000 | 136,000,000 | 462,700,000 | 267,900,000 | 272,600,000 | 195,100,000 | |||||||||||||||||||||||
borrowings (repayments) of revolving credit agreements and other financing | -5,900,000 | -5,800,000 | -24,800,000 | 0 | -4,000,000 | -1,500,000 | -100,400,000 | 102,000,000 | -300,000 | -396,700,000 | 397,800,000 | -300,000 | 4,300,000 | -500,000 | -2,000,000 | -6,200,000 | 300,000 | 1,100,000 | 300,000 | -99,600,000 | -704,300,000 | |||||||||||||||||||||||||
change in financial assets | 122,300,000 | -22,200,000 | -2,100,000 | -1,600,000 | -3,600,000 | -2,600,000 | -5,500,000 | -10,400,000 | -122,800,000 | -74,900,000 | -600,000 | 9,600,000 | 700,000 | 2,600,000 | ||||||||||||||||||||||||||||||||
amortization of debt premium | 2,100,000 | 1,500,000 | -4,100,000 | -200,000 | -1,100,000 | -1,300,000 | -700,000 | -700,000 | -700,000 | -400,000 | -600,000 | -700,000 | -600,000 | -800,000 | -1,100,000 | -1,900,000 | -1,900,000 | -2,500,000 | -1,600,000 | -2,100,000 | -4,000,000 | |||||||||||||||||||||||||
prepaid expenses | 19,200,000 | -10,100,000 | 16,900,000 | -100,000 | -3,600,000 | 16,500,000 | -14,700,000 | 8,600,000 | 1,000,000 | -33,400,000 | ||||||||||||||||||||||||||||||||||||
purchase of equity method investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
asset (acquisitions) sales | ||||||||||||||||||||||||||||||||||||||||||||||
settlement of acquisition and designated foreign currency derivatives | ||||||||||||||||||||||||||||||||||||||||||||||
deferred financing fees | 0 | -1,700,000 | 0 | 0 | 0 | 0 | -2,400,000 | -600,000 | -200,000 | -3,600,000 | -400,000 | 0 | -400,000 | -900,000 | -1,500,000 | 0 | -3,300,000 | 0 | 0 | |||||||||||||||||||||||||||
repurchase of ordinary shares | 0 | -135,000,000 | -156,900,000 | -108,100,000 | 0 | -133,300,000 | 0 | |||||||||||||||||||||||||||||||||||||||
(gain) on sale of assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds on seller-financed disposal | ||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 0 | 500,000 | 0 | 0 | 0 | 700,000 | 0 | 400,000 | 900,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
proceeds from the royalty pharma contingent milestone | 0 | |||||||||||||||||||||||||||||||||||||||||||||
issuance of ordinary shares | 200,000 | 400,000 | 300,000 | 200,000 | 300,000 | 100,000 | 4,700,000 | 400,000 | 3,100,000 | 2,200,000 | 2,800,000 | 1,200,000 | ||||||||||||||||||||||||||||||||||
net proceeds from sale of business | 0 | 0 | -900,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents discontinued operations, beginning of period | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
less cash and cash equivalents discontinued operations, end of period | -9,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
asset abandonments | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment securities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 354,300,000 | 0 | 0 | 0 | 551,100,000 | 0 | 0 | 0 | 678,700,000 | 0 | 0 | 0 | 622,300,000 | 0 | 0 | 0 | 417,800,000 | 785,600,000 | 0 | 0 | 0 | 799,500,000 | 0 | 0 | |||||||||||||||||||
cash and cash equivalents, end of period | -207,900,000 | -606,900,000 | 945,900,000 | 510,400,000 | -44,200,000 | -657,200,000 | 217,800,000 | 837,900,000 | 106,900,000 | -82,300,000 | -160,800,000 | 687,300,000 | -97,200,000 | 15,100,000 | -2,317,000,000 | 3,077,800,000 | 259,600,000 | -279,100,000 | 52,900,000 | 588,900,000 | 506,500,000 | -2,644,800,000 | -165,700,000 | 2,704,600,000 | 891,500,000 | 190,100,000 | 88,300,000 | |||||||||||||||||||
proceeds from sale of the tysabri® financial asset | 0 | |||||||||||||||||||||||||||||||||||||||||||||
royalty pharma contingent milestone payment | 0 | 250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of business and other assets | 200,000 | 3,700,000 | 0 | 1,300,000 | 107,900,000 | 9,500,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of securities | ||||||||||||||||||||||||||||||||||||||||||||||
premium on early debt retirement | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
equity issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net cash (for) financing activities | -175,400,000 | -199,600,000 | -162,600,000 | |||||||||||||||||||||||||||||||||||||||||||
adjustments to derive cash flows | ||||||||||||||||||||||||||||||||||||||||||||||
loss on acquisition-related foreign currency derivatives | 1,900,000 | 298,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -15,200,000 | -22,000,000 | -27,500,000 | -22,400,000 | -34,700,000 | -38,600,000 | -57,200,000 | -31,800,000 | -16,300,000 | -31,700,000 | -51,600,000 | -42,200,000 | ||||||||||||||||||||||||||||||||||
proceeds from sale of the tysabri® royalty stream | 0 | 2,200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
tysabri® royalty stream | -17,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from royalty rights - at fair value | 85,300,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business and other assets | 25,300,000 | |||||||||||||||||||||||||||||||||||||||||||||
tysabri® royalty stream - change in fair value | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of financing fees and debt discount | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 10,600,000 | 1,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 6,600,000 | 5,900,000 | 5,400,000 | 2,200,000 | -200,000 | 1,100,000 | 2,500,000 | 1,700,000 | 3,300,000 | |||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 3,100,000 | -7,200,000 | 3,900,000 | -10,100,000 | 2,500,000 | -68,200,000 | -12,400,000 | -11,100,000 | 3,400,000 | 1,500,000 | -2,000,004 | 4 | ||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||
cash paid/received during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 34,600,000 | 77,600,000 | 11,900,000 | 6,200,000 | 81,100,000 | 5,200,000 | 51,700,000 | 5,200,000 | 5,600,000 | |||||||||||||||||||||||||||||||||||||
interest received | 400,000 | 300,000 | 400,000 | 300,000 | 500,000 | 200,000 | 200,000 | 200,000 | 500,000 | |||||||||||||||||||||||||||||||||||||
income taxes paid | 78,600,000 | 3,500,000 | 34,500,000 | 19,800,000 | 18,000,000 | 92,200,000 | 9,900,000 | 10,900,000 | 9,400,000 | |||||||||||||||||||||||||||||||||||||
income taxes refunded | 5,700,000 | 100,000 | 200,000 | 1,000,000 | 500,000 | 1,600,000 | 7,000,000 | 500,000 | 0 | |||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -14,300,000 | -39,500,000 | -35,000,000 | -35,000,000 | ||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) of short-term debt | 79,000,000 | -2,100,000 | 2,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
shares withheld for payment of employees' withholding tax liability | -9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash flows (for) from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of securities | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows (for) from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) of short term debt | ||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuances of debt | ||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of investments | ||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit of stock transactions | 1,300,000 | 500,000 | -4,300,000 | 700,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||
issuances of debt | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||
debt repayments | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid/received during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on equity method investments | 3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from exercise of stock options | 1,500,000 | -1,500,000 | -1,300,000 | |||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||
(purchase) return of investment | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of land | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -7,500,000 | 0 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||
settlements of contingent consideration | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 2,600,000 | 900,000 | 2,200,000 | |||||||||||||||||||||||||||||||||||||||||||
write-off of in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of pipeline development projects | ||||||||||||||||||||||||||||||||||||||||||||||
losses on sales of investments | ||||||||||||||||||||||||||||||||||||||||||||||
restructuring and asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of asset and business acquisitions and disposition | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intangible assets and pipeline development projects | ||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of assets | ||||||||||||||||||||||||||||||||||||||||||||||
premium on early retirement of debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from debt issuances | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
write-off of ipr&d | 0 | |||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment | ||||||||||||||||||||||||||||||||||||||||||||||
deferred costs for future issuance of ordinary shares | -4,707,901 | |||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | -8,406,012 | |||||||||||||||||||||||||||||||||||||||||||||
prepaid assets | -20,038 | |||||||||||||||||||||||||||||||||||||||||||||
payable to perrigo company | 13,324,625 | |||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain | -4 | |||||||||||||||||||||||||||||||||||||||||||||
net cash for operating activities | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | 4 | |||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 131 | |||||||||||||||||||||||||||||||||||||||||||||
cash, end of period | 135 | |||||||||||||||||||||||||||||||||||||||||||||
• |
