| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-14 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-23 | | | |
| | | | | S-40 | | | |
| | | | | S-43 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | S-52 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 10 | | | |
| | | | | | 14 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | |
| | | |
As of and for the
Three Months Ended |
| |
Six Months Ended
December 31, |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions, except per share
amounts) |
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||||||||
| Statement of earnings data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total sales
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 2,149.6 | | | | | $ | 2,076.5 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
Gross profit
|
| | | | 675.5 | | | | | | 637.5 | | | | | | | | | | | | | | | | | | 2,641.1 | | | | | | 2,619.1 | | | | | | 2,477.1 | | | | | | 2,315.7 | | |
| Operating profit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intelligent Operating Solutions
|
| | | | 186.2 | | | | | | 174.6 | | | | | | | | | | | | | | | | | | 738.3 | | | | | | | | | | | | | | | | | | | | |
|
Advanced Healthcare Solution
|
| | | | 32.7 | | | | | | 21.7 | | | | | | | | | | | | | | | | | | 138.6 | | | | | | | | | | | | | | | | | | | | |
|
Net earnings from continuing operations
|
| | | | 136.4 | | | | | | 112.6 | | | | | | 308.5 | | | | | | 304.7 | | | | | | 532.7 | | | | | | 482.5 | | | | | | 408.4 | | | | | | 316.0 | | |
|
Net earnings per common share from continuing operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 0.44 | | | | | | 0.33 | | | | | | 0.95 | | | | | | 0.88 | | | | | | 1.60 | | | | | | 1.38 | | | | | | | | | | | | | | |
|
Diluted
|
| | | | 0.44 | | | | | | 0.33 | | | | | | 0.95 | | | | | | 0.87 | | | | | | 1.59 | | | | | | 1.37 | | | | | | | | | | | | | | |
| Statement of cash flows data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total operating cash provided by continuing operations
|
| | | $ | 220.4 | | | | | $ | 191.8 | | | | | $ | 638.9 | | | | | | | | | | | $ | 1,035.7 | | | | | $ | 1,028.5 | | | | | $ | 833.4 | | | | | $ | 807.3 | | |
|
Purchases of property, plant and equipment
|
| | | | (26.6) | | | | | | (21.1) | | | | | | (59.0) | | | | | | | | | | | | (105.1) | | | | | | (86.1) | | | | | | (78.6) | | | | | | (65.0) | | |
| Balance sheet data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and equivalents
|
| | | $ | 356.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 11,584.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current portion of long-term
debt |
| | | | 899.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-term debt
|
| | | | 2,589.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
As of and for the
Three Months Ended |
| |
Six Months Ended
December 31, |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions, except per share
amounts) |
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||||||||
|
Non-GAAP and other financial data (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Recurring revenue(a)
|
| | | $ | 537.2 | | | | | $ | 476.5 | | | | | | | | | | | | | | | | | $ | 2,065.8 | | | | | $ | 1,977.5 | | | | | $ | 1,849.1 | | | | | $ | 1,791.6 | | |
|
Adjusted gross profit(b)
|
| | | $ | 676.3 | | | | | $ | 639.3 | | | | | | | | | | | | | | | | | $ | 2,652.1 | | | | | $ | 2,619.7 | | | | | $ | 2,481.8 | | | | | $ | 2,316.4 | | |
|
Adjusted gross profit margin(b)
|
| | | | 63.2% | | | | | | 64.4% | | | | | | | | | | | | | | | | | | 63.8% | | | | | | 64.2% | | | | | | 63.4% | | | | | | 61.9% | | |
|
Adjusted net earnings(b)
|
| | | | 217.5 | | | | | | 191.1 | | | | | | 517.2 | | | | | | 487.2 | | | | | | 906.1 | | | | | | 850.5 | | | | | | | | | | | | | | |
|
Adjusted diluted net earnings per share(b)
|
| | | | 0.70 | | | | | | 0.55 | | | | | | 1.58 | | | | | | 1.39 | | | | | | 2.71 | | | | | | 2.41 | | | | | | | | | | | | | | |
|
Adjusted EBITDA(b)
|
| | | | 313.7 | | | | | | 277.1 | | | | | | 667.3 | | | | | | 612.4 | | | | | | 1,232.8 | | | | | | 1,161.9 | | | | | | 1,045.7 | | | | | | 937.3 | | |
|
Adjusted EBITDA margin(b)
|
| | | | 29.3% | | | | | | 27.9% | | | | | | 31.0% | | | | | | 29.5% | | | | | | 29.6% | | | | | | 28.5% | | | | | | 26.7% | | | | | | 25.1% | | |
| Segment adjusted EBITDA(b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intelligent Operating Solutions
|
| | | | 255.1 | | | | | | 236.2 | | | | | | | | | | | | | | | | | | 1,001.9 | | | | | | | | | | | | | | | | | | | | |
|
Advanced Healthcare Solution
|
| | | | 83.8 | | | | | | 71.2 | | | | | | | | | | | | | | | | | | 341.3 | | | | | | | | | | | | | | | | | | | | |
| Segment adjusted EBITDA margin(b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intelligent Operating Solutions
|
| | | | 34.3% | | | | | | 34.2% | | | | | | | | | | | | | | | | | | 35.1% | | | | | | | | | | | | | | | | | | | | |
|
Advanced Healthcare Solution
|
| | | | 25.7% | | | | | | 23.6% | | | | | | | | | | | | | | | | | | 26.2% | | | | | | | | | | | | | | | | | | | | |
|
Free cash flow(b)
|
| | | | 193.8 | | | | | | 170.7 | | | | | | 579.9 | | | | | | | | | | | | 930.6 | | | | | | 942.4 | | | | | | 754.8 | | | | | | 742.3 | | |
|
Net debt(b)
|
| | | $ | 3,141.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Three Months Ended
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
|
Revenue (GAAP)
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
Gross Profit (GAAP)
|
| | | | 675.5 | | | | | | 637.5 | | | | | | 2,641.1 | | | | | | 2,619.1 | | | | | | 2,477.1 | | | | | | 2,315.7 | | |
|
Acquisition-related fair value adjustments to inventory
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | |
|
Discrete Restructuring Charges
|
| | | | 0.8 | | | | | | 1.8 | | | | | | 11.0 | | | | | | 0.6 | | | | | | 4.7 | | | | | | — | | |
|
Adjusted Gross Profit (Non-GAAP)
|
| | | $ | 676.3 | | | | | $ | 639.3 | | | | | $ | 2,652.1 | | | | | $ | 2,619.7 | | | | | $ | 2,481.8 | | | | | $ | 2,316.4 | | |
|
Gross Profit Margin (GAAP)
|
| | | | 63.2% | | | | | | 64.2% | | | | | | 63.5% | | | | | | 64.2% | | | | | | 63.3% | | | | | | 61.9% | | |
|
Adjusted Gross Profit Margin (Non-GAAP)
|
| | | | 63.2% | | | | | | 64.4% | | | | | | 63.8% | | | | | | 64.2% | | | | | | 63.4% | | | | | | 61.9% | | |
| | | |
Three Months Ended
|
| |
Six Months Ended
December 31, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in millions, except per
share amounts) |
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
Per
share values |
| | | | | | | |
Per
share values |
| | | | | | | |
Per
share values |
| | | | | | | |
Per
share values |
| | | | | | | |
Per
share values |
| | | | | | | |
Per
share values |
| ||||||||||||||||||
|
Net Earnings and Net Earnings Per
Share (GAAP) |
| | | $ | 136.4 | | | | | $ | 0.44 | | | | | $ | 112.6 | | | | | $ | 0.33 | | | | | $ | 308.5 | | | | | $ | 0.95 | | | | | $ | 304.7 | | | | | $ | 0.87 | | | | | $ | 532.7 | | | | | $ | 1.59 | | | | | $ | 482.5 | | | | | $ | 1.37 | | |
|
Pretax amortization of acquisition
related intangible assets |
| | | | 93.2 | | | | | | 0.30 | | | | | | 91.2 | | | | | | 0.26 | | | | | | 184.7 | | | | | | 0.57 | | | | | | 184.2 | | | | | | 0.53 | | | | | | 367.5 | | | | | | 1.10 | | | | | | 369.3 | | | | | | 1.05 | | |
|
Pretax acquisition, divestiture and
Separation related items(a) |
| | | | 1.9 | | | | | | 0.01 | | | | | | — | | | | | | — | | | | | | 40.4 | | | | | | 0.12 | | | | | | 0.3 | | | | | | — | | | | | | 42.0 | | | | | | 0.13 | | | | | | 1.9 | | | | | | 0.01 | | |
|
Pretax Discrete Restructuring Charges
|
| | | | 6.3 | | | | | | 0.02 | | | | | | 3.4 | | | | | | 0.01 | | | | | | 20.6 | | | | | | 0.06 | | | | | | 10.6 | | | | | | 0.03 | | | | | | 32.0 | | | | | | 0.10 | | | | | | 10.6 | | | | | | 0.03 | | |
|
Pretax foreign currency transaction losses related to Euro-denominated debt
|
| | | | (3.3) | | | | | | (0.01) | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | |
|
Pretax gains from divestitures(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.2) | | | | | | (0.01) | | | | | | — | | | | | | — | | |
|
Pretax losses from equity investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.2 | | | | | | 0.07 | | | | | | — | | | | | | — | | | | | | 39.4 | | | | | | 0.11 | | |
|
Pretax charitable contribution expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.0 | | | | | | 0.06 | | |
|
Tax effect of the adjustments reflected above(b)
|
| | | | (17.0) | | | | | | (0.06) | | | | | | (16.1) | | | | | | (0.05) | | | | | | (37.6) | | | | | | (0.12) | | | | | | (38.8) | | | | | | (0.11) | | | | | | (66.6) | | | | | | (0.20) | | | | | | (73.2) | | | | | | (0.22) | | |
|
Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Share (Non-GAAP)
|
| | | $ | 217.5 | | | | | $ | 0.70 | | | | | $ | 191.1 | | | | | $ | 0.55 | | | | | $ | 517.2 | | | | | $ | 1.58 | | | | | $ | 487.2 | | | | | $ | 1.39 | | | | | $ | 906.1 | | | | | $ | 2.71 | | | | | $ | 850.5 | | | | | $ | 2.41 | | |
|
Average Diluted Shares of Common Stock Outstanding
(shares in millions) |
| | | | | | | | | | 312.8 | | | | | | | | | | | | 344.6 | | | | | | | | | | | | 326.4 | | | | | | | | | | | | 350.2 | | | | | | | | | | | | 334.6 | | | | | | | | | | | | 352.8 | | |
| | | |
Three Months Ended
|
| |
Six Months Ended
December 31, |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
|
Revenue (GAAP)
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 2,149.6 | | | | | $ | 2,076.5 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
Net Earnings (GAAP)
|
| | | $ | 136.4 | | | | | $ | 112.6 | | | | | $ | 308.5 | | | | | $ | 304.7 | | | | | $ | 532.7 | | | | | $ | 482.5 | | | | | $ | 408.4 | | | | | $ | 316.0 | | |
|
Interest expense, net
|
| | | | 31.6 | | | | | | 32.0 | | | | | | 56.4 | | | | | | 70.1 | | | | | | 120.5 | | | | | | 152.8 | | | | | | 123.5 | | | | | | 98.3 | | |
|
Income taxes
|
| | | | 27.2 | | | | | | 21.1 | | | | | | 20.4 | | | | | | (15.4) | | | | | | 69.5 | | | | | | 23.8 | | | | | | 24.7 | | | | | | 36.2 | | |
|
Depreciation
|
| | | | 20.4 | | | | | | 16.8 | | | | | | 35.7 | | | | | | 31.7 | | | | | | 70.1 | | | | | | 61.6 | | | | | | 59.3 | | | | | | 58.6 | | |
|
Amortization of acquisition related intangible assets
|
| | | | 93.2 | | | | | | 91.2 | | | | | | 184.7 | | | | | | 184.2 | | | | | | 367.5 | | | | | | 369.3 | | | | | | 366.7 | | | | | | 368.7 | | |
|
EBITDA (Non-GAAP)
|
| | | | 308.8 | | | | | | 273.7 | | | | | | 605.7 | | | | | | 575.3 | | | | | | 1,160.3 | | | | | | 1,090.0 | | | | | | 982.6 | | | | | | 877.8 | | |
|
Pretax acquisition, divestiture, and Separation related items(a)
|
| | | | 1.9 | | | | | | — | | | | | | 40.4 | | | | | | 0.3 | | | | | | 42.0 | | | | | | 1.9 | | | | | | 2.4 | | | | | | 27.1 | | |
|
Pretax Discrete Restructuring Charges
|
| | | | 6.3 | | | | | | 3.4 | | | | | | 20.6 | | | | | | 10.6 | | | | | | 32.0 | | | | | | 10.6 | | | | | | 38.2 | | | | | | — | | |
|
Pretax foreign currency transaction (gains) and losses related to Euro-denominated debt
|
| | | | (3.3) | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | |
|
Pretax gains from divestitures
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
|
Pretax losses from equity investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26.2 | | | | | | — | | | | | | 39.4 | | | | | | 17.3 | | | | | | 17.3 | | |
|
Pretax charitable contribution expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.0 | | | | | | — | | | | | | — | | |
|
Pretax non-cash intangible impairments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.2 | | | | | | — | | |
|
Pretax Russia exit and wind down costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.6 | | |
|
Adjusted EBITDA (Non-GAAP)
|
| | | $ | 313.7 | | | | | $ | 277.1 | | | | | $ | 667.3 | | | | | $ | 612.4 | | | | | $ | 1,232.8 | | | | | $ | 1,161.9 | | | | | $ | 1,045.7 | | | | | $ | 937.3 | | |
|
Net Earnings Margin (GAAP)
|
| | | | 12.8% | | | | | | 11.3% | | | | | | 14.4% | | | | | | 14.7% | | | | | | 12.8% | | | | | | 11.8% | | | | | | 10.4% | | | | | | 8.4% | | |
|
Adjusted EBITDA Margin (Non-GAAP)
|
| | | | 29.3% | | | | | | 27.9% | | | | | | 31.0% | | | | | | 29.5% | | | | | | 29.6% | | | | | | 28.5% | | | | | | 26.7% | | | | | | 25.1% | | |
| | | |
Three Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||
| | | |
April 3, 2026
|
| |
March 28, 2025
|
| |
December 31, 2025
|
| |||||||||||||||||||||||||||
|
($ in millions)
|
| |
IOS
|
| |
AHS
|
| |
IOS
|
| |
AHS
|
| |
IOS
|
| |
AHS
|
| ||||||||||||||||||
|
Revenue (GAAP)
|
| | | $ | 743.2 | | | | | $ | 326.2 | | | | | $ | 690.9 | | | | | $ | 302.2 | | | | | $ | 2,856.3 | | | | | $ | 1,302.8 | | |
|
Operating Profit (GAAP)
|
| | | $ | 186.2 | | | | | $ | 32.7 | | | | | $ | 174.6 | | | | | $ | 21.7 | | | | | $ | 738.3 | | | | | $ | 138.6 | | |
|
Pretax amortization of acquisition-related intangible assets
|
| | | | 47.7 | | | | | | 45.5 | | | | | | 46.6 | | | | | | 44.6 | | | | | | 187.1 | | | | | | 180.4 | | |
|
Pretax acquisition, divestiture and Separation related items(a)
|
| | | | 0.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | 0.2 | | |
|
Pretax Discrete Restructuring Charges
|
| | | | 6.0 | | | | | | 0.3 | | | | | | 3.4 | | | | | | — | | | | | | 26.3 | | | | | | 2.6 | | |
|
Adjusted Operating Profit (Non-GAAP)
|
| | | | 240.4 | | | | | | 78.5 | | | | | | 224.6 | | | | | | 66.3 | | | | | | 952.6 | | | | | | 321.8 | | |
|
Depreciation
|
| | | | 14.7 | | | | | | 5.3 | | | | | | 11.6 | | | | | | 4.9 | | | | | | 49.3 | | | | | | 19.5 | | |
|
Adjusted EBITDA (Non-GAAP)
|
| | | $ | 255.1 | | | | | $ | 83.8 | | | | | $ | 236.2 | | | | | $ | 71.2 | | | | | $ | 1,001.9 | | | | | $ | 341.3 | | |
|
Operating Profit Margin (GAAP)
|
| | | | 25.1% | | | | | | 10.0% | | | | | | 25.3% | | | | | | 7.2% | | | | | | 25.8% | | | | | | 10.6% | | |
|
Adjusted Operating Profit Margin
(Non-GAAP) |
| | | | 32.3% | | | | | | 24.1% | | | | | | 32.5% | | | | | | 21.9% | | | | | | 33.4% | | | | | | 24.7% | | |
|
Adjusted EBITDA Margin (Non-GAAP)
|
| | | | 34.3% | | | | | | 25.7% | | | | | | 34.2% | | | | | | 23.6% | | | | | | 35.1% | | | | | | 26.2% | | |
| | | |
% Change
Three Months Ended April 3, 2026 vs. Comparable 2025 Period |
| |
% Change
Six Months Ended June 27, 2025 vs. Comparable 2024 Period |
| |
% Change
Six Months Ended December 31, 2025 vs. Comparable 2024 Period |
| |
% Change
Year Ended December 31, 2025 vs. Comparable 2024 Period |
| |
% Change
Year Ended December 31, 2024 vs. Comparable 2023 Period |
| |
% Change
Year Ended December 31, 2023 vs. Comparable 2022 Period |
| ||||||||||||||||||
|
Total Revenue Growth (GAAP)
|
| | | | 7.7% | | | | | | 0.3% | | | | | | 3.5% | | | | | | 1.9% | | | | | | 4.3% | | | | | | 4.6% | | |
| Excluding impact of: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions and divestitures
|
| | | | — | | | | | | 0.2% | | | | | | 0.3% | | | | | | 0.2% | | | | | | (0.6)% | | | | | | 0.2% | | |
|
Currency exchange rates
|
| | | | (2.4)% | | | | | | 0.2% | | | | | | (1.2)% | | | | | | (0.4)% | | | | | | 0.6% | | | | | | 0.6% | | |
|
Core Revenue Growth (Non-GAAP)
|
| | | | 5.3% | | | | | | 0.7% | | | | | | 2.6% | | | | | | 1.7% | | | | | | 4.3% | | | | | | 5.4% | | |
| | | |
Three Months Ended
|
| |
Six Months
Ended |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
April 3,
2026 |
| |
March 28,
2025 |
| |
December 31,
2025 |
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||||||||
|
Operating Cash Flows (GAAP)
|
| | | $ | 220.4 | | | | | $ | 191.8 | | | | | $ | 638.9 | | | | | $ | 1,035.7 | | | | | $ | 1,028.5 | | | | | $ | 833.4 | | | | | $ | 807.3 | | |
|
Less: purchases of property, plant & equipment (capital expenditures) (GAAP)
|
| | | | (26.6) | | | | | | (21.1) | | | | | | (59.0) | | | | | | (105.1) | | | | | | (86.1) | | | | | | (78.6) | | | | | | (65.0) | | |
|
Free Cash Flow (Non-GAAP)
|
| | | $ | 193.8 | | | | | $ | 170.7 | | | | | $ | 579.9 | | | | | $ | 930.6 | | | | | $ | 942.4 | | | | | $ | 754.8 | | | | | $ | 742.3 | | |
|
($ in millions)
|
| |
As of
April 3, 2026 |
| |||
|
Long-term debt, carrying value (GAAP)
|
| | | $ | 2,589.3 | | |
|
Current portion of long-term debt
|
| | | | 899.8 | | |
|
Aggregate unamortized debt discounts, premiums and issuance costs
|
| | | | 8.3 | | |
|
Less: cash and cash equivalents
|
| | | | (356.1) | | |
|
Net debt (Non-GAAP)
|
| | | $ | 3,141.3 | | |
| | | |
As of April 3, 2026(1)
|
| |||||||||
|
($ in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(unaudited)
|
| |||||||||
|
Cash and equivalents
|
| | | $ | 356.1 | | | | | $ | | | |
|
notes offered hereby
|
| | | | — | | | | | | | | |
|
notes offered hereby
|
| | | | — | | | | | | | | |
|
Commercial paper programs(2)
|
| | | | 1,241.1 | | | | | | | | |
|
3.700% Senior Notes due 2029(2)
|
| | | | 806.3 | | | | | | | | |
|
3.150% Senior Notes due 2026
|
| | | | 900.0 | | | | | | | | |
|
4.300% Senior Notes due 2046
|
| | | | 550.0 | | | | | | | | |
|
Long-term debt, principal amounts
|
| | | | 3,497.4 | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Common stock, par value $0.01 per share; 2.0 billion shares authorized, 373.1 million shares issued and 305.6 million shares issued and outstanding
|
| | | | 3.7 | | | | | | | | |
|
Additional paid-in capital
|
| | | | 4,225.7 | | | | | | | | |
|
Treasury shares, at cost
|
| | | | (3,734.3) | | | | | | | | |
|
Retained earnings
|
| | | | 5,546.5 | | | | | | | | |
|
Accumulated other comprehensive income
|
| | | | 41.5 | | | | | | | | |
|
Total Fortive stockholders’ equity
|
| | | | 6,083.1 | | | | | | | | |
|
Noncontrolling interests
|
| | | | 8.3 | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 6,091.4 | | | | | | | | |
|
Total capitalization
|
| | | $ | 9,588.8 | | | | | $ | | | |
| | | |
Carrying value
(a) |
| |
Weighted average
annual effective rate |
| |
Weighted average
maturity (in days) |
| |||||||||
|
U.S. dollar-denominated commercial paper
|
| | | $ | 1,166.2 | | | | | | 4.07% | | | | | | 18 | | |
|
Euro-denominated commercial paper(b)
|
| | | | 72.5 | | | | | | 2.37% | | | | | | 19 | | |
|
Name
|
| |
Principal
Amount of 20 Notes to be Purchased |
| |
Principal
Amount of 20 Notes to be Purchased |
| ||||||
|
Morgan Stanley & Co. LLC
|
| | | $ | | | | | $ | | | ||
|
Barclays Capital Inc.
|
| | | | | | | | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | | | | | | | |
|
Total
|
| | | $ | | | | | $ | | | | |
|
Series
|
| |
Selling
concessions |
| |||
|
20 Notes
|
| | | | % | | |
|
20 Notes
|
| | | | % | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 10 | | | |
| | | | | | 14 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | |