STERIS plc(NYSE:STE)

STERIS plc provides infection prevention and other procedural products and services worldwide. It operates in four segments: Healthcare Products, Healthcare Specialty Services, Life Sciences, and Applied Sterilization Technologies. The Healthcare Products segment offers cleaning chemistries and ster...
Website: http://www.steris.com
Founded: 1985
Full Time Employees: 13,000
Sector: Healthcare
Industry: Medical Instruments & Supplies
• 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 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||
product | 845,300,000 | 778,900,000 | 745,400,000 | 690,500,000 | 801,066,000 | 718,337,000 | 695,908,000 | 656,293,000 | 483,004,000 | 804,756,000 | 762,336,000 | 802,815,000 | 679,042,000 | 666,394,000 | 637,076,000 | 684,508,000 | 697,256,000 | 685,238,000 | 489,279,000 | 427,614,000 | 375,314,000 | 339,504,000 | 301,108,000 | 393,592,000 | 363,795,000 | 337,666,000 | 307,735,000 | |
service | 743,100,000 | 717,300,000 | 714,900,000 | 700,600,000 | 679,465,000 | 652,233,000 | 633,004,000 | 623,209,000 | 633,150,000 | 590,889,000 | 580,024,000 | 582,022,000 | 536,952,000 | 534,123,000 | 519,415,000 | 526,178,000 | 511,715,000 | 511,747,000 | 479,143,000 | 445,917,000 | 433,610,000 | 416,628,000 | 367,824,000 | 429,399,000 | 410,466,000 | 399,174,000 | 389,068,000 | |
total revenues | 1,588,400,000 | 1,496,200,000 | 1,460,300,000 | 1,391,100,000 | 1,480,531,000 | 1,370,570,000 | 1,328,912,000 | 1,279,502,000 | 1,116,154,000 | 1,395,645,000 | 1,342,360,000 | 1,384,837,000 | 1,215,994,000 | 1,200,517,000 | 1,156,491,000 | 1,210,686,000 | 1,208,971,000 | 1,196,985,000 | 968,422,000 | 873,531,000 | 808,924,000 | 756,132,000 | 668,932,000 | 822,991,000 | 774,261,000 | 736,840,000 | 696,803,000 | |
yoy | 7.29% | 9.17% | 9.89% | 8.72% | 32.65% | -1.80% | -1.00% | -7.61% | -8.21% | 16.25% | 16.07% | 14.38% | 0.58% | 0.30% | 19.42% | 38.60% | 49.45% | 58.30% | 44.77% | 6.14% | 4.48% | 2.62% | -4.00% | |||||
qoq | 6.16% | 2.46% | 4.97% | -6.04% | 8.02% | 3.13% | 3.86% | 14.63% | -20.03% | 3.97% | -3.07% | 13.89% | 1.29% | 3.81% | -4.48% | 0.14% | 1.00% | 23.60% | 10.86% | 7.99% | 6.98% | 13.04% | -18.72% | 6.29% | 5.08% | 5.75% | ||
cost of revenues: | ||||||||||||||||||||||||||||
total cost of revenues | 891,200,000 | 840,700,000 | 814,400,000 | 763,100,000 | 839,320,000 | 760,238,000 | 750,121,000 | 707,072,000 | 667,577,000 | 793,052,000 | 748,831,000 | 796,775,000 | 694,497,000 | 668,182,000 | 638,693,000 | 639,064,000 | 670,857,000 | 716,641,000 | 542,140,000 | 491,897,000 | 463,063,000 | 426,095,000 | 383,364,000 | 458,931,000 | 442,908,000 | 418,173,000 | 390,960,000 | |
gross profit | 697,100,000 | 655,500,000 | 645,900,000 | 628,000,000 | 641,211,000 | 610,332,000 | 578,791,000 | 572,430,000 | 448,577,000 | 602,593,000 | 593,529,000 | 588,062,000 | 521,497,000 | 532,335,000 | 517,798,000 | 571,622,000 | 538,114,000 | 480,344,000 | 426,282,000 | 381,634,000 | 345,861,000 | 330,037,000 | 285,568,000 | 364,060,000 | 331,353,000 | 318,667,000 | 305,843,000 | |
yoy | 8.72% | 7.40% | 11.59% | 9.71% | 42.94% | 1.28% | -2.48% | -2.66% | -13.98% | 13.20% | 14.63% | 2.88% | -3.09% | 10.82% | 21.47% | 49.78% | 55.59% | 45.54% | 49.28% | 4.83% | 4.38% | 3.57% | -6.63% | |||||
qoq | 6.35% | 1.49% | 2.85% | -2.06% | 5.06% | 5.45% | 1.11% | 27.61% | -25.56% | 1.53% | 0.93% | 12.76% | -2.04% | 2.81% | -9.42% | 6.23% | 12.03% | 12.68% | 11.70% | 10.34% | 4.79% | 15.57% | -21.56% | 9.87% | 3.98% | 4.19% | ||
gross margin % | 43.89% | 43.81% | 44.23% | 45.14% | 43.31% | 44.53% | 43.55% | 44.74% | 40.19% | 43.18% | 44.22% | 42.46% | 42.89% | 44.34% | 44.77% | 47.21% | 44.51% | 40.13% | 44.02% | 43.69% | 42.76% | 43.65% | 42.69% | 44.24% | 42.80% | 43.25% | 43.89% | |
operating expenses: | ||||||||||||||||||||||||||||
selling, general, and administrative | 351,800,000 | 352,300,000 | 349,700,000 | 353,800,000 | 333,902,000 | 335,450,000 | 329,298,000 | 335,626,000 | 152,091,000 | 360,518,000 | 380,651,000 | 335,914,000 | 305,141,000 | 323,195,000 | 334,626,000 | 453,636,000 | 310,564,000 | 344,799,000 | 393,752,000 | 221,070,000 | 182,373,000 | 172,707,000 | 155,170,000 | 189,064,000 | 172,927,000 | 175,959,000 | 178,781,000 | |
research and development | 28,800,000 | 29,500,000 | 28,200,000 | 26,400,000 | 27,686,000 | 27,358,000 | 27,031,000 | 25,573,000 | 25,220,000 | 25,913,000 | 27,044,000 | 26,388,000 | 25,514,000 | 24,928,000 | 24,751,000 | 26,097,000 | 24,824,000 | 18,832,000 | 18,192,000 | 17,514,000 | 16,438,000 | 16,143,000 | 16,231,000 | 17,225,000 | 16,487,000 | 16,249,000 | 15,585,000 | |
restructuring expenses | 1,100,000 | 400,000 | 2,200,000 | 1,800,000 | 15,322,000 | 2,231,000 | 2,796,000 | 25,700,000 | 26,043,000 | 6,000 | 358,000 | 39,000 | 62,000 | 26,000 | 210,000 | 14,000 | -3,024,000 | 20,000 | -76,000 | 166,000 | 6,000 | -448,000 | -274,000 | 1,389,000 | ||||
total operating expenses | 380,300,000 | 382,300,000 | 380,100,000 | 382,000,000 | 425,060,000 | 365,039,000 | 359,125,000 | 386,899,000 | 203,354,000 | 386,437,000 | 407,672,000 | 362,660,000 | 330,694,000 | 838,750,000 | 359,403,000 | 479,764,000 | 335,181,000 | 363,841,000 | 411,958,000 | 235,560,000 | 198,831,000 | 188,774,000 | 171,567,000 | 206,295,000 | 188,966,000 | 191,934,000 | 195,755,000 | |
income from operations | 316,800,000 | 273,200,000 | 265,800,000 | 246,000,000 | 216,151,000 | 245,293,000 | 219,666,000 | 185,531,000 | 245,223,000 | 216,156,000 | 185,857,000 | 225,402,000 | 190,803,000 | -306,415,000 | 158,395,000 | 91,858,000 | 202,933,000 | 116,503,000 | 14,324,000 | 146,074,000 | 147,030,000 | 141,263,000 | 114,001,000 | 157,765,000 | 142,387,000 | 126,733,000 | 110,088,000 | |
yoy | 46.56% | 11.38% | 21.00% | 32.59% | -11.86% | 13.48% | 18.19% | -17.69% | 28.52% | -170.54% | 17.34% | 145.38% | -5.98% | -363.01% | 1005.80% | -37.12% | 38.02% | -17.53% | -87.44% | -7.41% | 3.26% | 11.47% | 3.55% | |||||
qoq | 15.96% | 2.78% | 8.05% | 13.81% | -11.88% | 11.67% | 18.40% | -24.34% | 13.45% | 16.30% | -17.54% | 18.13% | -162.27% | -293.45% | 72.43% | -54.73% | 74.19% | 713.34% | -90.19% | -0.65% | 4.08% | 23.91% | -27.74% | 10.80% | 12.35% | 15.12% | ||
operating margin % | 19.94% | 18.26% | 18.20% | 17.68% | 14.60% | 17.90% | 16.53% | 14.50% | 21.97% | 15.49% | 13.85% | 16.28% | 15.69% | -25.52% | 13.70% | 7.59% | 16.79% | 9.73% | 1.48% | 16.72% | 18.18% | 18.68% | 17.04% | 19.17% | 18.39% | 17.20% | 15.80% | |
non-operating expenses, net: | ||||||||||||||||||||||||||||
interest expense | 15,100,000 | 14,900,000 | 14,900,000 | 15,900,000 | 17,115,000 | 19,094,000 | 19,668,000 | 30,384,000 | 36,103,000 | 38,947,000 | 36,940,000 | 30,633,000 | 28,559,000 | 26,123,000 | 22,674,000 | 21,773,000 | 22,971,000 | 23,036,000 | 21,812,000 | 10,124,000 | 8,899,000 | 8,665,000 | 9,492,000 | 9,577,000 | 9,813,000 | 10,444,000 | 10,445,000 | |
interest and miscellaneous income | -2,800,000 | -2,900,000 | -2,400,000 | -1,800,000 | -1,217,250 | -2,434,000 | -1,126,000 | -1,309,000 | ||||||||||||||||||||
other expense | 3,300,000 | |||||||||||||||||||||||||||
total non-operating expenses | 12,300,000 | 15,300,000 | 12,700,000 | 14,100,000 | 18,840,000 | 16,548,000 | 24,774,000 | 10,272,000 | 29,770,000 | 36,867,000 | 35,703,000 | 30,281,000 | 30,465,000 | 26,647,000 | 23,444,000 | 20,394,000 | 20,524,000 | 26,896,000 | 43,301,000 | 8,555,000 | 7,600,000 | 7,477,000 | 7,203,000 | 9,753,000 | 8,435,000 | 9,426,000 | 10,678,000 | |
income from continuing operations before income tax expense | 304,500,000 | 257,800,000 | 253,100,000 | 231,900,000 | 197,311,000 | 228,745,000 | 194,892,000 | 175,259,000 | ||||||||||||||||||||
income tax expense | 84,200,000 | 63,500,000 | 60,600,000 | 53,900,000 | 50,450,000 | 55,384,000 | 43,506,000 | 35,310,000 | 43,254,000 | 38,344,000 | 33,808,000 | 8,157,000 | 37,013,000 | -17,831,000 | 24,196,000 | 19,411,000 | 39,315,000 | 19,982,000 | 49,369,000 | 24,842,000 | 27,778,000 | 18,674,000 | 24,793,000 | 29,285,000 | 22,165,000 | 14,633,000 | ||
income from continuing operations, net of income tax | 220,300,000 | 194,300,000 | 192,500,000 | 178,000,000 | 146,861,000 | 173,361,000 | 151,386,000 | 139,949,000 | ||||||||||||||||||||
income from discontinued operations, net of income tax | -786,000 | -76,000 | -213,000 | 5,592,000 | ||||||||||||||||||||||||
net income | 220,300,000 | 194,300,000 | 192,500,000 | 178,000,000 | 146,075,000 | 173,285,000 | 151,173,000 | 145,541,000 | -1,002,000 | 140,945,000 | 116,346,000 | 186,964,000 | 123,325,000 | -315,231,000 | 110,755,000 | 52,053,000 | 143,094,000 | 69,625,000 | -21,902,000 | 88,150,000 | 114,588,000 | 106,008,000 | 88,124,000 | 123,219,000 | 104,667,000 | 95,142,000 | 84,777,000 | |
yoy | 50.81% | 12.13% | 27.34% | 22.30% | -14678.34% | 22.95% | 29.93% | -22.16% | -100.81% | -144.71% | 5.05% | 259.18% | -13.82% | -552.76% | -605.68% | -40.95% | 24.88% | -34.32% | -124.85% | -28.46% | 9.48% | 11.42% | 3.95% | |||||
qoq | 13.38% | 0.94% | 8.15% | 21.86% | -15.70% | 14.63% | 3.87% | -14625.05% | -100.71% | 21.14% | -37.77% | 51.60% | -139.12% | -384.62% | 112.77% | -63.62% | 105.52% | -417.89% | -124.85% | -23.07% | 8.09% | 20.29% | -28.48% | 17.72% | 10.01% | 12.23% | ||
net income margin % | 13.87% | 12.99% | 13.18% | 12.80% | 9.87% | 12.64% | 11.38% | 11.37% | -0.09% | 10.10% | 8.67% | 13.50% | 10.14% | -26.26% | 9.58% | 4.30% | 11.84% | 5.82% | -2.26% | 10.09% | 14.17% | 14.02% | 13.17% | 14.97% | 13.52% | 12.91% | 12.17% | |
less: net income attributable to noncontrolling interests | 100,000 | 1,500,000 | 600,000 | 600,000 | 403,000 | -249,000 | 1,139,000 | 140,000 | 375,000 | 202,000 | 1,027,000 | 54,000 | -208,000 | -529,000 | -186,000 | -95,000 | -701,000 | 87,000 | 150,000 | -66,000 | -97,000 | -263,000 | 373,000 | 187,000 | ||||
net income attributable to shareholders | 220,200,000 | 192,900,000 | 191,900,000 | 177,400,000 | 145,672,000 | 173,534,000 | 150,034,000 | 145,401,000 | -1,377,000 | 140,743,000 | 115,319,000 | 187,225,000 | 123,828,000 | -315,285,000 | 111,262,000 | 52,261,000 | 143,623,000 | 69,811,000 | -21,807,000 | 88,851,000 | 114,501,000 | 105,858,000 | 88,190,000 | 123,316,000 | 104,930,000 | 94,769,000 | 84,590,000 | |
net income per share | ||||||||||||||||||||||||||||
continuing operations | 2.25 | 1.96 | 1.95 | 1.8 | 1.49 | 1.76 | 1.52 | 1.41 | ||||||||||||||||||||
discontinued operations | 0.06 | |||||||||||||||||||||||||||
total | 2.25 | 1.96 | 1.95 | 1.8 | 1.49 | 1.76 | 1.52 | 1.47 | ||||||||||||||||||||
cash dividends declared per share ordinary outstanding | 0.458 | 0.63 | 0.63 | 0.57 | 0.415 | 0.57 | 0.57 | 0.52 | 0.378 | 0.52 | 0.52 | 0.343 | 0.47 | 0.47 | 0.43 | 0.315 | 0.43 | 0.43 | 0.4 | 0.293 | 0.4 | 0.4 | 0.37 | 0.27 | 0.37 | 0.37 | 0.34 | |
loss on sale of businesses and equity investment | 200,000 | |||||||||||||||||||||||||||
gain on sale of business | -18,803,000 | |||||||||||||||||||||||||||
gain on sale of business and equity investment | -3,170,750 | -112,000 | ||||||||||||||||||||||||||
loss on sale of business and equity investment | 6,232,000 | |||||||||||||||||||||||||||
goodwill impairment loss | 490,565,000 | |||||||||||||||||||||||||||
interest and miscellaneous expense | -6,333,000 | -2,080,000 | -1,237,000 | 800,000 | 1,906,000 | |||||||||||||||||||||||
income before income tax expense | 121,839,250 | 179,289,000 | 150,154,000 | 195,121,000 | 160,338,000 | -333,062,000 | 134,951,000 | 71,464,000 | 182,409,000 | 89,607,000 | -28,977,000 | 137,519,000 | 139,430,000 | 133,786,000 | 106,798,000 | 148,012,000 | 133,952,000 | 117,307,000 | 99,410,000 | |||||||||
net income per share | ||||||||||||||||||||||||||||
basic | 0.96 | 1.42 | 1.17 | 1.87 | 1.24 | -3.15 | 1.11 | 0.52 | 1.44 | 0.7 | -0.24 | 1.04 | 1.34 | 1.24 | 1.04 | 1.46 | 1.24 | 1.12 | 1 | |||||||||
diluted | 0.955 | 1.42 | 1.16 | 1.87 | 1.24 | -3.15 | 1.1 | 0.51 | 1.42 | 0.69 | -0.24 | 1.04 | 1.33 | 1.23 | 1.03 | 1.44 | 1.23 | 1.11 | 0.99 | |||||||||
restructuring (credits) expenses | -23,000 | |||||||||||||||||||||||||||
fair value adjustment related to convertible debt, premium liability | 4,883,000 | 22,923,000 | ||||||||||||||||||||||||||
less: net (loss) attributable to noncontrolling interests | -239,000 | -503,000 | -507,000 | |||||||||||||||||||||||||
interest (income) and miscellaneous expense | 524,000 | 770,000 | -1,226,250 | -2,447,000 | -1,023,000 | -1,434,000 | -1,194,000 | -1,299,000 | -1,188,000 | -2,289,000 | ||||||||||||||||||
restructuring (credit) expenses | 4,250 | -207,000 | ||||||||||||||||||||||||||
income tax (credit) expense | -7,075,000 | |||||||||||||||||||||||||||
interest income and miscellaneous expense | 176,000 | -1,378,000 | -1,018,000 | 233,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||
cash and cash equivalents | 439,600,000 | 423,700,000 | 319,200,000 | 279,700,000 | 171,701,000 | 155,178,000 | 172,195,000 | 198,328,000 | 207,020,000 | 195,585,000 | 213,757,000 | 208,357,000 | 259,371,000 | 258,259,000 | 316,327,000 | 348,320,000 | 359,089,000 | 383,494,000 | 534,774,000 | 220,531,000 | 252,502,000 | 312,028,000 | 255,627,000 | 319,581,000 | 199,230,000 | 225,536,000 | 238,067,000 | 220,633,000 |
accounts receivable | 1,092,800,000 | 990,600,000 | 947,300,000 | 947,100,000 | 1,043,961,000 | 915,199,000 | 923,340,000 | 892,606,000 | 1,008,315,000 | 964,022,000 | 940,331,000 | 928,315,000 | 822,758,000 | 780,113,000 | 763,788,000 | 799,041,000 | 752,132,000 | 762,003,000 | 743,420,000 | 609,406,000 | 556,117,000 | 503,724,000 | 503,172,000 | 586,481,000 | 544,405,000 | 513,353,000 | 509,655,000 | 564,830,000 |
inventories | 631,800,000 | 673,500,000 | 658,500,000 | 641,200,000 | 581,329,000 | 649,558,000 | 688,933,000 | 698,587,000 | 674,535,000 | 855,617,000 | 821,129,000 | 695,493,000 | 694,357,000 | 644,936,000 | 620,404,000 | 574,999,000 | 594,599,000 | 564,532,000 | 593,067,000 | 315,067,000 | 294,132,000 | 278,593,000 | 276,970,000 | 248,259,000 | 252,046,000 | 236,837,000 | 233,587,000 | 208,243,000 |
prepaid expenses and other current assets | 230,400,000 | 198,400,000 | 181,300,000 | 189,800,000 | 203,774,000 | 177,918,000 | 153,401,000 | 150,973,000 | 174,349,000 | 203,729,000 | 198,760,000 | 179,277,000 | 200,140,000 | 204,991,000 | 147,428,000 | 156,637,000 | 221,274,000 | 194,598,000 | 136,599,000 | 66,750,000 | 73,324,000 | 55,965,000 | 61,359,000 | 54,430,000 | 57,190,000 | 56,228,000 | 62,973,000 | 60,029,000 |
total current assets | 2,394,600,000 | 2,286,200,000 | 2,106,300,000 | 2,057,800,000 | 2,000,765,000 | 1,897,853,000 | 1,937,869,000 | 1,940,494,000 | 2,869,123,000 | 2,218,953,000 | 2,173,977,000 | 2,011,442,000 | 1,976,626,000 | 1,888,299,000 | 1,847,947,000 | 1,878,997,000 | 1,927,094,000 | 1,904,627,000 | 2,007,860,000 | 1,211,754,000 | 1,176,075,000 | 1,150,310,000 | 1,097,128,000 | 1,208,751,000 | 1,052,871,000 | 1,031,954,000 | 1,044,282,000 | 1,053,735,000 |
property, plant, and equipment | 2,161,200,000 | 2,133,200,000 | 2,091,500,000 | 2,054,800,000 | 1,956,544,000 | 1,921,733,000 | 1,929,666,000 | 1,834,216,000 | 1,765,180,000 | 1,844,484,000 | 1,743,858,000 | 1,705,512,000 | 1,671,157,000 | 1,572,398,000 | 1,573,337,000 | 1,552,576,000 | 1,521,587,000 | 1,511,255,000 | 1,499,448,000 | 1,235,400,000 | 1,226,895,000 | 1,176,066,000 | 1,148,052,000 | 1,111,855,000 | 1,102,604,000 | 1,066,223,000 | 1,054,217,000 | 1,031,582,000 |
lease right-of-use assets | 155,200,000 | 154,900,000 | 160,600,000 | 163,500,000 | 156,388,000 | 153,879,000 | 159,237,000 | 165,020,000 | 173,201,000 | 195,413,000 | 192,219,000 | 191,741,000 | 187,320,000 | 174,073,000 | 182,357,000 | 188,480,000 | 194,026,000 | 199,332,000 | 207,341,000 | 150,142,000 | 149,741,000 | 143,041,000 | 143,463,000 | 131,837,000 | 123,080,000 | 115,925,000 | 122,521,000 | |
goodwill | 4,194,800,000 | 4,232,000,000 | 4,215,300,000 | 4,223,100,000 | 4,095,678,000 | 4,044,198,000 | 4,151,437,000 | 4,056,754,000 | 4,070,712,000 | 4,111,683,000 | 4,040,245,000 | 3,879,219,000 | 3,853,009,000 | 3,705,140,000 | 4,321,176,000 | 4,404,343,000 | 5,115,323,000 | 5,132,697,000 | 5,286,594,000 | 3,026,049,000 | 2,926,551,000 | 2,417,956,000 | 2,371,789,000 | 2,356,085,000 | 2,403,503,000 | 2,319,062,000 | 2,347,329,000 | 2,322,928,000 |
intangibles | 1,620,000,000 | 1,691,500,000 | 1,749,000,000 | 1,817,200,000 | 1,854,390,000 | 1,923,020,000 | 2,003,669,000 | 2,048,990,000 | 2,119,282,000 | 2,987,287,000 | 3,057,711,000 | 2,955,780,000 | 3,031,456,000 | 3,077,492,000 | 3,193,032,000 | 3,328,537,000 | 2,876,041,000 | 2,954,417,000 | 3,048,319,000 | 898,406,000 | 1,043,904,000 | 550,022,000 | 551,526,000 | 565,473,000 | 594,167,000 | 576,379,000 | 602,179,000 | 604,614,000 |
other assets | 211,400,000 | 93,600,000 | 87,900,000 | 88,600,000 | 83,046,000 | 67,679,000 | 60,267,000 | 63,127,000 | 66,199,000 | 77,335,000 | 72,628,000 | 78,145,000 | 80,356,000 | 72,234,000 | 70,157,000 | 70,661,000 | 55,895,000 | 50,120,000 | 51,445,000 | 52,720,000 | 57,614,000 | 55,172,000 | 51,969,000 | 51,581,000 | 59,356,000 | 76,174,000 | 59,195,000 | 60,212,000 |
total assets | 10,737,200,000 | 10,591,400,000 | 10,410,700,000 | 10,405,000,000 | 10,146,811,000 | 10,008,362,000 | 10,242,145,000 | 10,108,601,000 | 11,063,697,000 | 11,435,155,000 | 11,280,638,000 | 10,821,839,000 | 10,799,924,000 | 10,489,636,000 | 11,188,006,000 | 11,423,594,000 | 11,689,966,000 | 11,752,448,000 | 12,101,007,000 | 6,574,471,000 | 6,580,780,000 | 5,492,567,000 | 5,363,927,000 | 5,425,582,000 | 5,335,581,000 | 5,185,717,000 | 5,229,723,000 | 5,073,071,000 |
liabilities and equity | ||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||
accounts payable | 338,800,000 | 285,100,000 | 308,900,000 | 300,900,000 | 280,770,000 | 238,298,000 | 235,070,000 | 231,720,000 | 251,723,000 | 276,730,000 | 293,628,000 | 279,620,000 | 242,491,000 | 233,308,000 | 228,987,000 | 225,737,000 | 207,152,000 | 219,255,000 | 232,186,000 | 156,950,000 | 134,471,000 | 124,944,000 | 133,532,000 | 149,341,000 | 139,808,000 | 133,802,000 | 135,487,000 | 152,913,000 |
accrued income taxes | 28,600,000 | 9,900,000 | 16,900,000 | 64,700,000 | 21,456,000 | 5,850,000 | 57,000,000 | 13,640,000 | 24,880,000 | 32,251,000 | 43,804,000 | 25,226,000 | 16,661,000 | 37,553,000 | 26,873,000 | 23,882,000 | 11,222,000 | 8,516,000 | 27,561,000 | 13,068,000 | 15,831,000 | 28,205,000 | 14,013,000 | 12,916,000 | 6,186,000 | 25,041,000 | 15,460,000 | |
accrued payroll and other related liabilities | 221,100,000 | 188,000,000 | 167,500,000 | 154,700,000 | 192,677,000 | 160,785,000 | 146,575,000 | 149,372,000 | 164,831,000 | 178,838,000 | 135,522,000 | 125,642,000 | 130,741,000 | 133,839,000 | 137,580,000 | 183,721,000 | 180,525,000 | 187,473,000 | 193,167,000 | 150,078,000 | 152,331,000 | 114,781,000 | 82,039,000 | 128,261,000 | 101,246,000 | 97,277,000 | 69,303,000 | 109,058,000 |
short-term lease obligations | 35,800,000 | 34,400,000 | 35,300,000 | 35,300,000 | 34,202,000 | 32,451,000 | 30,509,000 | 29,705,000 | 31,239,000 | 36,711,000 | 34,112,000 | 34,961,000 | 34,954,000 | 33,968,000 | 35,560,000 | 36,472,000 | ||||||||||||
short term indebtedness | 118,900,000 | 125,000,000 | 85,938,000 | 60,000,000 | 142,875,000 | |||||||||||||||||||||||
accrued expenses and other | 401,900,000 | 405,000,000 | 360,300,000 | 371,000,000 | 368,068,000 | 334,586,000 | 307,479,000 | 286,563,000 | 319,744,000 | 318,097,000 | 306,664,000 | 317,817,000 | 303,045,000 | 304,039,000 | 317,643,000 | 306,544,000 | 328,459,000 | 308,937,000 | 300,770,000 | 220,557,000 | 184,633,000 | 158,891,000 | 180,198,000 | 192,183,000 | 177,647,000 | 172,297,000 | 182,804,000 | 187,765,000 |
total current liabilities | 1,145,000,000 | 922,300,000 | 888,900,000 | 926,600,000 | 1,022,173,000 | 891,120,000 | 805,483,000 | 834,360,000 | 931,127,000 | 913,694,000 | 873,115,000 | 861,844,000 | 796,457,000 | 872,815,000 | 908,323,000 | 922,222,000 | 904,307,000 | 785,701,000 | 1,145,025,000 | 577,920,000 | 505,867,000 | 435,418,000 | 479,549,000 | 503,607,000 | 450,806,000 | 428,023,000 | 432,774,000 | 465,196,000 |
long-term indebtedness | 1,812,800,000 | 1,898,400,000 | 1,897,300,000 | 1,903,100,000 | 1,918,701,000 | 2,038,725,000 | 2,156,158,000 | 2,235,601,000 | 3,120,162,000 | 3,231,075,000 | 3,366,241,000 | 3,018,655,000 | 3,001,575,000 | 2,873,936,000 | 2,846,446,000 | 2,945,481,000 | 3,175,316,000 | 3,421,506,000 | 3,256,714,000 | 1,650,540,000 | 1,713,199,000 | 1,020,554,000 | 1,022,156,000 | 1,150,521,000 | 1,136,964,000 | 1,187,195,000 | 1,210,003,000 | 1,183,227,000 |
deferred income taxes | 390,700,000 | 414,500,000 | 412,000,000 | 411,400,000 | 403,654,000 | 453,125,000 | 462,741,000 | 456,465,000 | 479,688,000 | 621,071,000 | 613,451,000 | 617,538,000 | 724,648,000 | 710,087,000 | 790,819,000 | 780,619,000 | 752,459,000 | 752,881,000 | 856,899,000 | 236,860,000 | 264,041,000 | 164,727,000 | 160,972,000 | 160,270,000 | 156,333,000 | 152,748,000 | 154,385,000 | 151,038,000 |
long-term lease obligations | 119,600,000 | 120,900,000 | 126,000,000 | 130,400,000 | 124,637,000 | 123,717,000 | 133,148,000 | 139,362,000 | 145,828,000 | 162,827,000 | 162,116,000 | 160,493,000 | 155,978,000 | 143,451,000 | 150,215,000 | 155,056,000 | 159,452,000 | 163,836,000 | 171,314,000 | 129,673,000 | 130,217,000 | 124,337,000 | 125,151,000 | 114,114,000 | 104,064,000 | 97,910,000 | 102,488,000 | |
other liabilities | 71,700,000 | 67,400,000 | 63,900,000 | 63,600,000 | 61,889,000 | 73,129,000 | 74,153,000 | 72,368,000 | 71,546,000 | 78,389,000 | 76,547,000 | 76,137,000 | 72,746,000 | 75,900,000 | 73,075,000 | 75,579,000 | 74,763,000 | 83,593,000 | 86,040,000 | 88,010,000 | 89,264,000 | 85,076,000 | 86,386,000 | 90,346,000 | 91,348,000 | 82,196,000 | 85,071,000 | 87,812,000 |
total liabilities | 3,540,000,000 | 3,423,500,000 | 3,388,200,000 | 3,435,100,000 | 3,531,054,000 | 3,579,816,000 | 3,631,683,000 | 3,738,156,000 | 4,748,351,000 | 5,007,056,000 | 5,091,470,000 | 4,734,667,000 | 4,751,404,000 | 4,676,189,000 | 4,768,878,000 | 4,878,957,000 | 5,066,297,000 | 5,207,517,000 | 5,515,992,000 | 2,683,003,000 | 2,702,588,000 | 1,830,112,000 | 1,874,214,000 | 2,018,858,000 | 1,939,515,000 | 1,948,072,000 | 1,984,721,000 | 1,887,273,000 |
commitments and contingencies | ||||||||||||||||||||||||||||
ordinary shares, with 0.001 par value... | 4,280,900,000 | 4,339,800,000 | 4,358,700,000 | 4,431,000,000 | 4,420,413,000 | 4,404,687,000 | 4,490,999,000 | 4,499,580,000 | 4,543,176,000 | 4,534,259,000 | 4,518,911,000 | 4,486,375,000 | 4,631,703,000 | 4,705,118,000 | 4,738,746,000 | 4,742,920,000 | 4,758,199,000 | 4,748,181,000 | 4,736,838,000 | 2,002,825,000 | 1,996,843,000 | 1,990,880,000 | ||||||
retained earnings | 3,015,900,000 | 2,857,400,000 | 2,726,400,000 | 2,596,500,000 | 2,475,330,000 | 2,385,664,000 | 2,268,326,000 | 2,178,087,000 | 2,087,645,000 | 2,133,766,000 | 2,045,897,000 | 1,911,533,000 | 1,770,772,000 | 1,695,087,000 | 2,057,175,000 | 1,999,244,000 | 1,989,870,000 | 1,893,196,000 | 1,874,559,000 | 1,939,408,000 | 1,872,533,000 | 1,786,878,000 | 1,699,971,000 | 1,647,175,000 | 1,544,495,000 | 1,472,725,000 | 1,397,390,000 | 1,339,024,000 |
accumulated other comprehensive loss | -113,100,000 | -42,700,000 | -76,100,000 | -70,500,000 | -292,338,000 | -374,250,000 | -165,836,000 | -323,070,000 | -328,657,000 | -252,629,000 | -386,735,000 | -364,163,000 | -598,148,000 | -136,878,000 | -105,733,000 | -2,386,000 | -130,613,000 | -148,922,000 | -225,717,000 | -156,844,000 | ||||||||
total shareholders’ equity | 7,183,600,000 | 7,154,500,000 | 7,009,100,000 | 6,957,000,000 | 6,603,405,000 | 6,416,101,000 | 6,593,489,000 | 6,354,597,000 | 6,302,164,000 | 6,415,396,000 | 6,178,073,000 | 6,077,198,000 | 6,038,312,000 | 5,802,057,000 | 6,407,548,000 | 6,532,356,000 | 6,611,191,000 | 6,535,644,000 | 6,574,580,000 | 3,880,990,000 | 3,866,990,000 | 3,647,145,000 | 3,474,664,000 | 3,393,876,000 | 3,382,680,000 | 3,228,668,000 | 3,236,900,000 | 3,177,810,000 |
noncontrolling interests | 13,600,000 | 13,400,000 | 13,500,000 | 12,900,000 | 12,352,000 | 12,445,000 | 16,973,000 | 15,848,000 | 13,182,000 | 12,703,000 | 11,095,000 | 9,974,000 | 10,208,000 | 11,390,000 | 11,580,000 | 12,281,000 | 12,478,000 | 9,287,000 | 10,435,000 | 10,478,000 | 11,202,000 | 15,310,000 | 15,049,000 | 12,848,000 | 13,386,000 | 8,977,000 | 8,102,000 | 7,988,000 |
total equity | 7,197,200,000 | 7,167,900,000 | 7,022,500,000 | 6,969,900,000 | 6,615,757,000 | 6,428,546,000 | 6,610,462,000 | 6,370,445,000 | 6,315,346,000 | 6,428,099,000 | 6,189,168,000 | 6,087,172,000 | 6,048,520,000 | 5,813,447,000 | 6,419,128,000 | 6,544,637,000 | 6,623,669,000 | 6,544,931,000 | 6,585,015,000 | 3,891,468,000 | 3,878,192,000 | 3,662,455,000 | 3,489,713,000 | 3,406,724,000 | 3,396,066,000 | 3,237,645,000 | 3,245,002,000 | 3,185,798,000 |
total liabilities and equity | 10,737,200,000 | 10,591,400,000 | 10,410,700,000 | 10,405,000,000 | 10,146,811,000 | 10,008,362,000 | 10,242,145,000 | 10,108,601,000 | 11,063,697,000 | 11,435,155,000 | 11,280,638,000 | 10,821,839,000 | 10,799,924,000 | 10,489,636,000 | 11,188,006,000 | 11,423,594,000 | 11,689,966,000 | 11,752,448,000 | 12,101,007,000 | 6,574,471,000 | 6,580,780,000 | 5,492,567,000 | 5,363,927,000 | 5,425,582,000 | 5,335,581,000 | 5,185,717,000 | 5,229,723,000 | 5,073,071,000 |
short-term indebtedness | 125,000,000 | 80,000,000 | 80,000,000 | 78,438,000 | 70,938,000 | 60,000,000 | 151,000,000 | 151,000,000 | 127,875,000 | 21,875,000 | 6,875,000 | 35,000,000 | ||||||||||||||||
current assets held for sale | 804,904,000 | |||||||||||||||||||||||||||
current liabilities held for sale | 64,012,000 | |||||||||||||||||||||||||||
non-current assets held for sale | ||||||||||||||||||||||||||||
non-current liabilities held for sale | ||||||||||||||||||||||||||||
accumulated other comprehensive | -320,710,000 | -388,373,000 | -209,808,000 | -36,817,000 | -61,243,000 | -208,354,000 | -235,463,000 | |||||||||||||||||||||
lease obligations due within one year | 36,414,000 | 36,939,000 | 37,033,000 | 22,774,000 | 21,364,000 | 20,971,000 | 20,575,000 | 19,809,000 | 19,189,000 | 18,461,000 | 20,139,000 | |||||||||||||||||
convertible debt, par value | 168,000,000 | |||||||||||||||||||||||||||
convertible debt, premium liability | 198,478,000 | |||||||||||||||||||||||||||
ordinary shares, with .001 par value... | 1,983,047,000 | |||||||||||||||||||||||||||
ordinary shares, with 0.001 and 75.00 par value, respectively; 500,000 shares authorized; 84,924 and 84,517 ordinary shares issued and outstanding, respectively | 1,982,164,000 | |||||||||||||||||||||||||||
ordinary shares, with 0.001 and 75.00 par value, respectively; 500,000 shares authorized; 84,791 and 84,517 ordinary shares issued and outstanding, respectively | 1,987,107,000 | |||||||||||||||||||||||||||
ordinary shares, with 0.001 and 75.00 par value, respectively; 500,000 shares authorized; 84,797 and 84,517 ordinary shares issued and outstanding, respectively | 1,981,660,000 | |||||||||||||||||||||||||||
ordinary shares, with .001 and 75.00 par value, respectively; 500,000 shares authorized; 84,754 and 84,517 ordinary shares issued and outstanding, respectively | 1,996,354,000 | |||||||||||||||||||||||||||
preferred shares, with 0.001 and £0.10 par value, respectively; 50,000 and 100 shares authorized, respectively; 0 and 100 issued and outstanding, respectively | ||||||||||||||||||||||||||||
ordinary shares, with 75.00 and £0.10 par value, respectively; 500,000 shares and £17,006 shares aggregate par value authorized, respectively; 84,517 and 84,747 ordinary shares issued and outstanding, respectively | 1,998,564,000 | |||||||||||||||||||||||||||
accumulated other comprehensive income | -159,778,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||
net income | 220,300,000 | 194,400,000 | 192,400,000 | 178,000,000 | 146,075,000 | 173,285,000 | 151,173,000 | 145,541,000 | -1,002,000 | 140,945,000 | 186,964,000 | 123,325,000 | -315,231,000 | 110,755,000 | 52,053,000 | 143,094,000 | 69,625,000 | -21,902,000 | 88,150,000 | 114,588,000 | 106,008,000 | 88,124,000 | 123,219,000 | 104,667,000 | 95,142,000 | 84,777,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||
depreciation, depletion, and amortization | 123,400,000 | 122,000,000 | 121,700,000 | 119,400,000 | 122,349,000 | 125,913,000 | 115,255,000 | 112,698,000 | 134,438,000 | 140,629,000 | 142,204,000 | 137,951,000 | 133,879,000 | 138,863,000 | 233,831,000 | 117,610,000 | 118,042,000 | 83,621,000 | 59,044,000 | 56,821,000 | 54,418,000 | 48,954,000 | 50,941,000 | 49,558,000 | 49,634,000 | 47,102,000 |
deferred income taxes | -16,700,000 | -100,000 | -52,759,000 | -1,702,000 | 36,000 | -22,121,000 | -130,906,000 | 808,000 | -123,116,000 | 101,000 | -68,202,000 | 5,304,000 | -109,761,000 | 12,000 | 2,673,000 | 456,000 | 3,457,000 | -318,000 | 1,290,000 | -189,000 | 10,562,000 | -373,000 | -154,000 | -612,000 | ||
share-based compensation expense | 12,900,000 | 15,700,000 | 21,200,000 | 11,900,000 | 9,791,000 | 15,334,000 | 20,812,000 | 11,460,000 | 8,947,000 | 15,293,000 | 9,094,000 | 9,346,000 | 11,548,000 | 8,963,000 | 9,751,000 | 9,999,000 | 11,310,000 | 26,600,000 | 6,042,000 | 6,023,000 | 7,939,000 | 5,962,000 | 4,949,000 | 5,586,000 | 7,739,000 | 5,537,000 |
loss on the disposal of property, plant, equipment, and intangibles | 300,000 | 3,200,000 | 2,731,000 | 305,000 | 548,000 | 2,151,000 | 25,968,000 | 21,540,000 | 703,000 | 922,000 | -972,000 | 326,000 | -287,000 | 824,000 | -2,847,000 | 687,000 | -59,000 | 237,000 | -16,000 | 61,000 | ||||||
loss on classification as held for sale | ||||||||||||||||||||||||||
loss on sale of businesses and investments | ||||||||||||||||||||||||||
amortization of inventory fair value adjustments | 100,000 | 4,886,000 | 0 | -20,002,000 | 1,511,000 | |||||||||||||||||||||
other items | -17,800,000 | -1,000,000 | -1,300,000 | 14,500,000 | 3,411,000 | -7,742,000 | 3,037,000 | -2,451,000 | 7,780,000 | 4,423,000 | -29,265,000 | -4,407,000 | -1,572,000 | 10,412,000 | -20,119,000 | -9,506,000 | 10,320,000 | -2,334,000 | 19,779,000 | -966,000 | -1,382,000 | 6,842,000 | 2,932,000 | -3,445,000 | 343,000 | 596,000 |
changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | ||||||||||||||||||||||||||
accounts receivable | -123,500,000 | -15,500,000 | -5,300,000 | 119,200,000 | -108,110,000 | -3,211,000 | -25,177,000 | 107,683,000 | -109,817,000 | -15,788,000 | -100,426,000 | -29,902,000 | -29,311,000 | 26,335,000 | -73,462,000 | 5,561,000 | -25,800,000 | 41,732,000 | -48,498,000 | -27,560,000 | 3,469,000 | 84,665,000 | -47,726,000 | -24,687,000 | -3,073,000 | 57,620,000 |
inventories | 38,500,000 | -1,800,000 | -18,200,000 | -42,500,000 | 73,799,000 | 17,950,000 | 15,457,000 | -34,134,000 | 85,899,000 | -22,733,000 | 6,513,000 | -32,447,000 | -39,911,000 | -58,076,000 | -10,784,000 | -34,241,000 | -56,237,000 | -1,660,000 | 11,289,000 | 17,746,000 | 1,749,000 | -27,015,000 | -6,251,000 | -6,488,000 | -1,706,000 | -24,622,000 |
other current assets | -32,700,000 | -15,500,000 | 6,600,000 | 18,900,000 | -31,919,000 | -26,918,000 | -873,000 | 9,438,000 | 21,289,000 | -3,211,000 | 22,030,000 | -47,385,000 | -5,486,000 | 6,755,000 | 70,519,000 | 2,944,000 | -59,590,000 | -6,747,000 | 9,364,000 | -8,551,000 | 6,374,000 | -6,729,000 | 169,000 | 730,000 | 5,365,000 | -2,480,000 |
accounts payable | 56,900,000 | -28,800,000 | 13,200,000 | 9,800,000 | 41,093,000 | 8,757,000 | 861,000 | -17,122,000 | -12,865,000 | -21,173,000 | 34,523,000 | 3,144,000 | 9,183,000 | 6,492,000 | 25,940,000 | -10,793,000 | 4,354,000 | -4,614,000 | 23,761,000 | -3,429,000 | -10,534,000 | -17,011,000 | 15,831,000 | 449,000 | -1,783,000 | -17,276,000 |
accruals and other | 74,300,000 | 25,600,000 | -42,900,000 | -9,200,000 | 43,403,000 | 30,882,000 | -36,906,000 | 1,560,000 | 18,205,000 | 47,196,000 | 44,858,000 | 45,987,000 | -85,936,000 | -26,963,000 | 1,278,000 | 17,308,000 | 6,908,000 | -41,892,000 | 16,289,000 | 50,671,000 | -7,316,000 | -49,728,000 | 45,024,000 | 5,837,000 | -878,000 | -43,792,000 |
net cash from operating activities | 335,400,000 | 298,200,000 | 287,800,000 | 420,000,000 | 260,781,000 | 332,838,000 | 250,725,000 | 303,743,000 | 254,807,000 | 291,243,000 | 215,799,000 | 205,578,000 | 103,824,000 | 231,746,000 | 171,731,000 | 244,314,000 | 171,340,000 | 97,426,000 | 187,855,000 | 205,712,000 | 161,951,000 | 134,122,000 | 199,233,000 | 131,326,000 | 150,663,000 | 109,337,000 |
capital expenditures | -90,200,000 | -98,700,000 | -86,500,000 | -93,600,000 | -70,885,000 | -89,231,000 | -101,892,000 | -108,083,000 | -91,497,000 | -118,936,000 | -71,449,000 | -91,819,000 | -82,768,000 | -115,933,000 | -73,072,000 | -81,122,000 | -76,973,000 | -56,396,000 | -74,765,000 | -53,751,000 | -43,885,000 | -66,861,000 | -60,867,000 | -55,481,000 | -48,374,000 | -49,794,000 |
free cash flows | 245,200,000 | 199,500,000 | 201,300,000 | 326,400,000 | 189,896,000 | 243,607,000 | 148,833,000 | 195,660,000 | 163,310,000 | 172,307,000 | 144,350,000 | 113,759,000 | 21,056,000 | 115,813,000 | 98,659,000 | 163,192,000 | 94,367,000 | 41,030,000 | 113,090,000 | 151,961,000 | 118,066,000 | 67,261,000 | 138,366,000 | 75,845,000 | 102,289,000 | 59,543,000 |
investing activities: | ||||||||||||||||||||||||||
purchases of property, plant, equipment, and intangibles | -90,200,000 | -98,700,000 | -86,500,000 | -93,600,000 | -70,885,000 | -89,231,000 | -101,892,000 | -108,083,000 | -91,497,000 | -118,936,000 | -71,449,000 | -91,819,000 | -82,768,000 | -115,933,000 | -73,072,000 | -81,122,000 | -76,973,000 | -56,396,000 | -74,765,000 | -53,751,000 | -43,885,000 | -66,861,000 | -60,867,000 | -55,481,000 | -48,374,000 | -49,794,000 |
proceeds from the sale of property, plant, equipment, and intangibles | 100,000 | 100,000 | 9,191,000 | 2,423,000 | ||||||||||||||||||||||
proceeds from the sale of businesses | 3,124,000 | 1,515,000 | 348,000 | 809,571,000 | 0 | 0 | 0 | 1,396,000 | 0 | 5,228,000 | 0 | 0 | 0 | 439,000 | ||||||||||||
proceeds from the sale of investments | ||||||||||||||||||||||||||
purchases of investments | ||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | 0 | -5,100,000 | 0 | -15,000,000 | -480,000 | -36,192,000 | -3,808,000 | -13,659,000 | -6,498,000 | 0 | -8,552,000 | -18,828,000 | -3,096,000 | 0 | 0 | -547,353,000 | -39,761,000 | -19,231,000 | -52,965,000 | -34,970,000 | ||||||
net cash from investing activities | -217,200,000 | -98,500,000 | -88,300,000 | -108,500,000 | -69,800,000 | -123,904,000 | -105,352,000 | 687,829,000 | -95,607,000 | -118,921,000 | -77,578,000 | -98,410,000 | -97,925,000 | -109,417,000 | 93,576,000 | -79,800,000 | -76,803,000 | -603,532,000 | -118,256,000 | -923,040,000 | -46,139,000 | -66,724,000 | -59,746,000 | -74,531,000 | -101,151,000 | -84,307,000 |
financing activities: | ||||||||||||||||||||||||||
payments on term loans | 0 | 0 | 0 | -638,125,000 | -15,000,000 | -15,000,000 | -15,000,000 | -15,000,000 | -220,000,000 | |||||||||||||||||
payments on private placement senior notes | 0 | 0 | 0 | -125,000,000 | 0 | |||||||||||||||||||||
proceeds under credit facilities | -127,312,000 | 25,928,000 | -84,015,000 | -125,521,000 | 25,096,000 | 117,450,000 | 62,100,000 | 37,011,000 | 130,944,000 | -11,325,000 | -95,837,000 | 21,967,000 | -61,707,000 | -14,621,000 | 27,861,000 | |||||||||||
deferred financing fees and debt issuance costs | 0 | -225,000 | 96,000 | -116,000 | -17,227,000 | -9,724,000 | -75,000 | 0 | 0 | -1,206,000 | ||||||||||||||||
acquisition related deferred or contingent consideration | -100,000 | -100,000 | -100,000 | -100,000 | -89,000 | -89,000 | -90,000 | -87,000 | -1,161,000 | -157,000 | -69,000 | -84,000 | -96,000 | -7,321,000 | -112,000 | -25,150,000 | 573,000 | -2,926,000 | -21,000 | -21,000 | -174,000 | 0 | 0 | -452,000 | ||
repurchases of ordinary shares | -74,300,000 | -50,100,000 | -100,500,000 | -10,600,000 | -263,000 | -100,433,000 | -46,422,000 | -64,203,000 | -325,000 | -2,227,000 | -154,613,000 | -84,030,000 | -45,243,000 | -24,679,000 | -28,149,000 | -2,877,000 | -14,081,000 | -10,670,000 | -126,000 | -138,000 | -14,296,000 | -2,456,000 | -22,980,000 | -14,886,000 | ||
cash dividends paid to ordinary shareholders | -61,800,000 | -61,900,000 | -61,900,000 | -56,200,000 | -56,006,000 | -56,196,000 | -56,237,000 | -51,436,000 | -51,397,000 | -51,378,000 | -46,600,000 | -46,917,000 | -46,973,000 | -43,008,000 | -43,051,000 | -43,011,000 | -42,959,000 | -34,148,000 | -34,136,000 | -34,089,000 | -31,471,000 | -31,375,000 | -31,397,000 | -28,823,000 | ||
distributions to noncontrolling interest holders | 0 | -490,000 | ||||||||||||||||||||||||
contributions from noncontrolling interest holders | 0 | 0 | 0 | 2,532,000 | ||||||||||||||||||||||
stock option and other equity transactions | 600,000 | 15,400,000 | 7,600,000 | 9,300,000 | 6,089,000 | 288,000 | 13,505,000 | 5,587,000 | 6,946,000 | 786,000 | 331,000 | 39,000 | 237,000 | 1,221,000 | 3,282,000 | -1,040,000 | 6,119,000 | 1,710,000 | 708,000 | 5,397,000 | 15,254,000 | 5,367,000 | 11,773,000 | -17,000 | 13,076,000 | 9,899,000 |
net cash from financing activities | -97,900,000 | -98,000,000 | -159,200,000 | -213,100,000 | -178,071,000 | -214,397,000 | -180,964,000 | -998,932,000 | -143,769,000 | -197,994,000 | -191,947,000 | -120,409,000 | -274,608,000 | -189,265,000 | -96,913,000 | 641,852,000 | -65,319,000 | -134,000,000 | -9,272,000 | -90,345,000 | -55,922,000 | -7,607,000 | ||||
effect of exchange rate changes on cash and cash equivalents | -4,400,000 | 2,900,000 | -900,000 | 9,600,000 | 3,613,000 | -11,554,000 | 9,458,000 | -1,332,000 | -3,996,000 | 7,500,000 | 2,712,000 | 14,353,000 | -19,019,000 | -12,908,000 | -1,468,000 | 346,000 | -6,710,000 | 1,539,000 | -4,657,000 | 15,950,000 | 5,908,000 | 2,648,000 | -9,864,000 | 7,244,000 | -6,121,000 | 11,000 |
increase in cash and cash equivalents | 15,900,000 | 104,500,000 | 39,500,000 | 108,000,000 | -17,017,000 | -26,133,000 | -8,692,000 | -51,014,000 | 1,112,000 | -58,068,000 | -31,993,000 | -10,769,000 | -24,405,000 | -151,280,000 | 314,243,000 | 56,401,000 | -63,954,000 | 120,351,000 | -26,306,000 | -12,531,000 | 17,434,000 | |||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 171,700,000 | 0 | 0 | 0 | 207,020,000 | 0 | 0 | 0 | 0 | 0 | 348,320,000 | 0 | 0 | 0 | 220,531,000 | 0 | 0 | 0 | 319,581,000 | 0 | 0 | 0 | 220,633,000 |
cash and cash equivalents at end of period | 15,900,000 | 104,500,000 | 39,500,000 | 279,700,000 | 16,523,000 | -17,017,000 | -26,133,000 | 198,328,000 | 11,435,000 | -18,172,000 | -51,014,000 | 1,112,000 | -58,068,000 | 316,327,000 | -10,769,000 | -24,405,000 | -151,280,000 | 534,774,000 | -31,971,000 | -59,526,000 | 56,401,000 | 255,627,000 | 120,351,000 | -26,306,000 | -12,531,000 | 238,067,000 |
loss on disposal activities | ||||||||||||||||||||||||||
purchase of investments | -5,000,000 | |||||||||||||||||||||||||
payments under credit facilities | 0 | -4,300,000 | -30,500,000 | -253,200,000 | 184,400,000 | -249,421,000 | ||||||||||||||||||||
loss on sale of businesses and equity investment | ||||||||||||||||||||||||||
gain on sale of businesses | -10,960,000 | |||||||||||||||||||||||||
goodwill impairment loss | 0 | 0 | ||||||||||||||||||||||||
purchases of equity investments and convertible notes | ||||||||||||||||||||||||||
decrease in cash and cash equivalents | ||||||||||||||||||||||||||
gain on sale of businesses and equity investment | -15,000 | |||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||
loss on sale of businesses | -4,006,000 | -838,000 | 899,000 | 3,878,000 | 489,000 | -15,000 | 419,000 | 2,025,000 | 0 | -5,000 | 10,000 | -783,000 | 77,000 | 50,000 | 2,426,000 | |||||||||||
gain on sale of investments | ||||||||||||||||||||||||||
fair value adjustment related to convertible debt, premium liability | 0 | 0 | 4,883,000 | 22,923,000 | ||||||||||||||||||||||
investment in convertible notes | ||||||||||||||||||||||||||
proceeds from issuance of senior public notes | 0 | 0 | 0 | 1,350,000,000 | ||||||||||||||||||||||
proceeds from term loans | 0 | |||||||||||||||||||||||||
payments on convertible debt | 0 | 0 | ||||||||||||||||||||||||
proceeds from the sale of property, plant, and equipment | 15,000 | 1,288,000 | 217,000 | 137,000 | 18,000 | |||||||||||||||||||||
payments on acquisition related deferred or contingent consideration | -5,976,000 | |||||||||||||||||||||||||
distributions to noncontrolling interest | 0 | -405,000 | ||||||||||||||||||||||||
contributions from noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||
gain on the disposal of property, plant, equipment, and intangibles | ||||||||||||||||||||||||||
other | 0 | 0 | ||||||||||||||||||||||||
payments on long-term obligations | 0 | 0 | 0 | 0 | -721,284,000 | 0 | 0 | |||||||||||||||||||
proceeds from term loan | 0 | 650,000,000 | ||||||||||||||||||||||||
proceeds from the sale of property, plant, equipment and intangibles | 1,322,000 | 142,000 | 181,000 | |||||||||||||||||||||||
payments on term loan | -111,875,000 | 0 | -125,000,000 | |||||||||||||||||||||||
net cash (provided by) used in financing activities | -141,414,000 | 818,810,000 | ||||||||||||||||||||||||
payment for acquisition of subsidiary's interests in noncontrolling interest | ||||||||||||||||||||||||||
contributions from non-controlling interest | 2,258,000 | |||||||||||||||||||||||||
repurchases of shares | ||||||||||||||||||||||||||
cash dividends paid to common shareholders | ||||||||||||||||||||||||||
proceeds from the issuance of long-term obligations | ||||||||||||||||||||||||||
(decrease) in cash and cash equivalents | ||||||||||||||||||||||||||
acquisition of business, net of cash acquired | ||||||||||||||||||||||||||
(gain) on the disposal of property, plant, equipment, and intangibles | ||||||||||||||||||||||||||
proceeds from issuance of equity to minority shareholders |
