| | | |
每
2031年注 |
| |
2031年注
合计 |
| |
每
2036年注 |
| |
2036年注
合计 |
| ||||||||||||
|
价格对公(1)
|
| | | | 99.771% | | | | | $ | 598,626,000 | | | | | | 99.685% | | | | | $ | 498,425,000 | | |
|
承销折扣
|
| | | | 0.600% | | | | | $ | 3,600,000 | | | | | | 0.650% | | | | | $ | 3,250,000 | | |
|
收益给我们,费用前
|
| | | | 99.171% | | | | | $ | 595,026,000 | | | | | | 99.035% | | | | | $ | 495,175,000 | | |
| | 巴黎银行 | | |
美银证券
|
| |
高盛 Sachs & Co. LLC
|
| |
汇丰银行
|
|
| |
PNC资本市场有限责任公司
|
| |
道明证券
|
| |
Truist证券
|
| |
美国银行
|
|
| | 循环资本市场 | | |
ING
|
|
| | | |
页
|
| |||
| | | | | 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 | | |
| | | |
截至和为
三个月结束 |
| |
六个月结束
12月31日, |
| |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
|
(百万美元,每股除外
金额) |
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||||||||||||||
| 收益数据表 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
总销售额
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 2,149.6 | | | | | $ | 2,076.5 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
毛利
|
| | | | 675.5 | | | | | | 637.5 | | | | | | | | | | | | | | | | | | 2,641.1 | | | | | | 2,619.1 | | | | | | 2,477.1 | | | | | | 2,315.7 | | |
| 营业利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
智能运营解决方案
|
| | | | 186.2 | | | | | | 174.6 | | | | | | | | | | | | | | | | | | 738.3 | | | | | | | | | | | | | | | | | | | | |
|
高级医疗保健解决方案
|
| | | | 32.7 | | | | | | 21.7 | | | | | | | | | | | | | | | | | | 138.6 | | | | | | | | | | | | | | | | | | | | |
|
持续经营净收益
|
| | | | 136.4 | | | | | | 112.6 | | | | | | 308.5 | | | | | | 304.7 | | | | | | 532.7 | | | | | | 482.5 | | | | | | 408.4 | | | | | | 316.0 | | |
|
来自持续经营业务的每股普通股净收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 0.44 | | | | | | 0.33 | | | | | | 0.95 | | | | | | 0.88 | | | | | | 1.60 | | | | | | 1.38 | | | | | | | | | | | | | | |
|
摊薄
|
| | | | 0.44 | | | | | | 0.33 | | | | | | 0.95 | | | | | | 0.87 | | | | | | 1.59 | | | | | | 1.37 | | | | | | | | | | | | | | |
| 现金流量表数据 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
持续经营业务提供的经营现金总额
|
| | | $ | 220.4 | | | | | $ | 191.8 | | | | | $ | 638.9 | | | | | | | | | | | $ | 1,035.7 | | | | | $ | 1,028.5 | | | | | $ | 833.4 | | | | | $ | 807.3 | | |
|
购置物业、厂房及设备
|
| | | | (26.6) | | | | | | (21.1) | | | | | | (59.0) | | | | | | | | | | | | (105.1) | | | | | | (86.1) | | | | | | (78.6) | | | | | | (65.0) | | |
| 资产负债表数据 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及等价物
|
| | | $ | 356.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
总资产
|
| | | | 11,584.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
长期的当前部分
债务 |
| | | | 899.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
长期负债
|
| | | | 2,589.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
截至和为
三个月结束 |
| |
六个月结束
12月31日, |
| |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
|
(百万美元,每股除外
金额) |
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||||||||||||||
|
Non-GAAP和其他财务数据(未经审计)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经常性收入(a)
|
| | | $ | 537.2 | | | | | $ | 476.5 | | | | | | | | | | | | | | | | | $ | 2,065.8 | | | | | $ | 1,977.5 | | | | | $ | 1,849.1 | | | | | $ | 1,791.6 | | |
|
调整后毛利(b)
|
| | | $ | 676.3 | | | | | $ | 639.3 | | | | | | | | | | | | | | | | | $ | 2,652.1 | | | | | $ | 2,619.7 | | | | | $ | 2,481.8 | | | | | $ | 2,316.4 | | |
|
调整后毛利率(b)
|
| | | | 63.2% | | | | | | 64.4% | | | | | | | | | | | | | | | | | | 63.8% | | | | | | 64.2% | | | | | | 63.4% | | | | | | 61.9% | | |
|
调整后净收益(b)
|
| | | | 217.5 | | | | | | 191.1 | | | | | | 517.2 | | | | | | 487.2 | | | | | | 906.1 | | | | | | 850.5 | | | | | | | | | | | | | | |
|
调整后稀释每股净收益(b)
|
| | | | 0.70 | | | | | | 0.55 | | | | | | 1.58 | | | | | | 1.39 | | | | | | 2.71 | | | | | | 2.41 | | | | | | | | | | | | | | |
|
经调整EBITDA(b)
|
| | | | 313.7 | | | | | | 277.1 | | | | | | 667.3 | | | | | | 612.4 | | | | | | 1,232.8 | | | | | | 1,161.9 | | | | | | 1,045.7 | | | | | | 937.3 | | |
|
调整后EBITDA利润率(b)
|
| | | | 29.3% | | | | | | 27.9% | | | | | | 31.0% | | | | | | 29.5% | | | | | | 29.6% | | | | | | 28.5% | | | | | | 26.7% | | | | | | 25.1% | | |
| 分部调整后EBITDA(b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
智能运营解决方案
|
| | | | 255.1 | | | | | | 236.2 | | | | | | | | | | | | | | | | | | 1,001.9 | | | | | | | | | | | | | | | | | | | | |
|
高级医疗保健解决方案
|
| | | | 83.8 | | | | | | 71.2 | | | | | | | | | | | | | | | | | | 341.3 | | | | | | | | | | | | | | | | | | | | |
| 分部经调整EBITDA利润率(b) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
智能运营解决方案
|
| | | | 34.3% | | | | | | 34.2% | | | | | | | | | | | | | | | | | | 35.1% | | | | | | | | | | | | | | | | | | | | |
|
高级医疗保健解决方案
|
| | | | 25.7% | | | | | | 23.6% | | | | | | | | | | | | | | | | | | 26.2% | | | | | | | | | | | | | | | | | | | | |
|
自由现金流(b)
|
| | | | 193.8 | | | | | | 170.7 | | | | | | 579.9 | | | | | | | | | | | | 930.6 | | | | | | 942.4 | | | | | | 754.8 | | | | | | 742.3 | | |
|
净债务(b)
|
| | | $ | 3,141.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
三个月结束
|
| |
截至12月31日止年度,
|
| ||||||||||||||||||||||||||||||
|
(百万美元)
|
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
|
收入(GAAP)
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
毛利润(GAAP)
|
| | | | 675.5 | | | | | | 637.5 | | | | | | 2,641.1 | | | | | | 2,619.1 | | | | | | 2,477.1 | | | | | | 2,315.7 | | |
|
与收购相关的存货公允价值调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | |
|
离散重组费用
|
| | | | 0.8 | | | | | | 1.8 | | | | | | 11.0 | | | | | | 0.6 | | | | | | 4.7 | | | | | | — | | |
|
调整后毛利润(Non-GAAP)
|
| | | $ | 676.3 | | | | | $ | 639.3 | | | | | $ | 2,652.1 | | | | | $ | 2,619.7 | | | | | $ | 2,481.8 | | | | | $ | 2,316.4 | | |
|
毛利率(GAAP)
|
| | | | 63.2% | | | | | | 64.2% | | | | | | 63.5% | | | | | | 64.2% | | | | | | 63.3% | | | | | | 61.9% | | |
|
调整后毛利率(Non-GAAP)
|
| | | | 63.2% | | | | | | 64.4% | | | | | | 63.8% | | | | | | 64.2% | | | | | | 63.4% | | | | | | 61.9% | | |
| | | |
三个月结束
|
| |
六个月结束
12月31日, |
| |
年终
12月31日, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(百万美元,除每
份额金额) |
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
每
分享 价值观 |
| | | | | | | |
每
分享 价值观 |
| | | | | | | |
每
分享 价值观 |
| | | | | | | |
每
分享 价值观 |
| | | | | | | |
每
分享 价值观 |
| | | | | | | |
每
分享 价值观 |
| ||||||||||||||||||
|
净收益和净收益每
份额(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 | | |
|
收购的税前摊销
相关无形资产 |
| | | | 93.2 | | | | | | 0.30 | | | | | | 91.2 | | | | | | 0.26 | | | | | | 184.7 | | | | | | 0.57 | | | | | | 184.2 | | | | | | 0.53 | | | | | | 367.5 | | | | | | 1.10 | | | | | | 369.3 | | | | | | 1.05 | | |
|
税前收购、资产剥离和
分离相关项目(a) |
| | | | 1.9 | | | | | | 0.01 | | | | | | — | | | | | | — | | | | | | 40.4 | | | | | | 0.12 | | | | | | 0.3 | | | | | | — | | | | | | 42.0 | | | | | | 0.13 | | | | | | 1.9 | | | | | | 0.01 | | |
|
税前离散重组费用
|
| | | | 6.3 | | | | | | 0.02 | | | | | | 3.4 | | | | | | 0.01 | | | | | | 20.6 | | | | | | 0.06 | | | | | | 10.6 | | | | | | 0.03 | | | | | | 32.0 | | | | | | 0.10 | | | | | | 10.6 | | | | | | 0.03 | | |
|
与欧元计价债务相关的税前外币交易损失
|
| | | | (3.3) | | | | | | (0.01) | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | |
|
资产剥离税前收益(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.2) | | | | | | (0.01) | | | | | | — | | | | | | — | | |
|
股权投资的税前亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.2 | | | | | | 0.07 | | | | | | — | | | | | | — | | | | | | 39.4 | | | | | | 0.11 | | |
|
税前慈善捐款开支
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.0 | | | | | | 0.06 | | |
|
上述调整的税务影响(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) | | |
|
调整后净收益和调整后稀释后每股净收益(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 | | |
|
已发行普通股的平均稀释股
(百万股) |
| | | | | | | | | | 312.8 | | | | | | | | | | | | 344.6 | | | | | | | | | | | | 326.4 | | | | | | | | | | | | 350.2 | | | | | | | | | | | | 334.6 | | | | | | | | | | | | 352.8 | | |
| | | |
三个月结束
|
| |
六个月结束
12月31日, |
| |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
|
(百万美元)
|
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||||||
|
收入(GAAP)
|
| | | $ | 1,069.4 | | | | | $ | 993.1 | | | | | $ | 2,149.6 | | | | | $ | 2,076.5 | | | | | $ | 4,159.1 | | | | | $ | 4,080.9 | | | | | $ | 3,913.9 | | | | | $ | 3,740.8 | | |
|
净收益(GAAP)
|
| | | $ | 136.4 | | | | | $ | 112.6 | | | | | $ | 308.5 | | | | | $ | 304.7 | | | | | $ | 532.7 | | | | | $ | 482.5 | | | | | $ | 408.4 | | | | | $ | 316.0 | | |
|
利息支出,净额
|
| | | | 31.6 | | | | | | 32.0 | | | | | | 56.4 | | | | | | 70.1 | | | | | | 120.5 | | | | | | 152.8 | | | | | | 123.5 | | | | | | 98.3 | | |
|
所得税
|
| | | | 27.2 | | | | | | 21.1 | | | | | | 20.4 | | | | | | (15.4) | | | | | | 69.5 | | | | | | 23.8 | | | | | | 24.7 | | | | | | 36.2 | | |
|
折旧
|
| | | | 20.4 | | | | | | 16.8 | | | | | | 35.7 | | | | | | 31.7 | | | | | | 70.1 | | | | | | 61.6 | | | | | | 59.3 | | | | | | 58.6 | | |
|
收购相关无形资产摊销
|
| | | | 93.2 | | | | | | 91.2 | | | | | | 184.7 | | | | | | 184.2 | | | | | | 367.5 | | | | | | 369.3 | | | | | | 366.7 | | | | | | 368.7 | | |
|
EBITDA(非公认会计原则)
|
| | | | 308.8 | | | | | | 273.7 | | | | | | 605.7 | | | | | | 575.3 | | | | | | 1,160.3 | | | | | | 1,090.0 | | | | | | 982.6 | | | | | | 877.8 | | |
|
税前收购、剥离、分离相关项目(a)
|
| | | | 1.9 | | | | | | — | | | | | | 40.4 | | | | | | 0.3 | | | | | | 42.0 | | | | | | 1.9 | | | | | | 2.4 | | | | | | 27.1 | | |
|
税前离散重组费用
|
| | | | 6.3 | | | | | | 3.4 | | | | | | 20.6 | | | | | | 10.6 | | | | | | 32.0 | | | | | | 10.6 | | | | | | 38.2 | | | | | | — | | |
|
与欧元计价债务相关的税前外币交易(收益)和损失
|
| | | | (3.3) | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | — | | |
|
资产剥离税前收益
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
|
股权投资的税前亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | 26.2 | | | | | | — | | | | | | 39.4 | | | | | | 17.3 | | | | | | 17.3 | | |
|
税前慈善捐款开支
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.0 | | | | | | — | | | | | | — | | |
|
税前非现金无形减值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.2 | | | | | | — | | |
|
税前俄罗斯退出和逐步降低成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.6 | | |
|
调整后EBITDA(非公认会计原则)
|
| | | $ | 313.7 | | | | | $ | 277.1 | | | | | $ | 667.3 | | | | | $ | 612.4 | | | | | $ | 1,232.8 | | | | | $ | 1,161.9 | | | | | $ | 1,045.7 | | | | | $ | 937.3 | | |
|
净利润率(GAAP)
|
| | | | 12.8% | | | | | | 11.3% | | | | | | 14.4% | | | | | | 14.7% | | | | | | 12.8% | | | | | | 11.8% | | | | | | 10.4% | | | | | | 8.4% | | |
|
调整后EBITDA利润率(Non-GAAP)
|
| | | | 29.3% | | | | | | 27.9% | | | | | | 31.0% | | | | | | 29.5% | | | | | | 29.6% | | | | | | 28.5% | | | | | | 26.7% | | | | | | 25.1% | | |
| | | |
三个月结束
|
| |
年终
|
| ||||||||||||||||||||||||||||||
| | | |
2026年4月3日
|
| |
2025年3月28日
|
| |
2025年12月31日
|
| |||||||||||||||||||||||||||
|
(百万美元)
|
| |
iOS
|
| |
AHS
|
| |
iOS
|
| |
AHS
|
| |
iOS
|
| |
AHS
|
| ||||||||||||||||||
|
收入(GAAP)
|
| | | $ | 743.2 | | | | | $ | 326.2 | | | | | $ | 690.9 | | | | | $ | 302.2 | | | | | $ | 2,856.3 | | | | | $ | 1,302.8 | | |
|
营业利润(GAAP)
|
| | | $ | 186.2 | | | | | $ | 32.7 | | | | | $ | 174.6 | | | | | $ | 21.7 | | | | | $ | 738.3 | | | | | $ | 138.6 | | |
|
收购相关无形资产的税前摊销
|
| | | | 47.7 | | | | | | 45.5 | | | | | | 46.6 | | | | | | 44.6 | | | | | | 187.1 | | | | | | 180.4 | | |
|
税前收购、剥离和分离相关项目(a)
|
| | | | 0.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | 0.2 | | |
|
税前离散重组费用
|
| | | | 6.0 | | | | | | 0.3 | | | | | | 3.4 | | | | | | — | | | | | | 26.3 | | | | | | 2.6 | | |
|
调整后营业利润(Non-GAAP)
|
| | | | 240.4 | | | | | | 78.5 | | | | | | 224.6 | | | | | | 66.3 | | | | | | 952.6 | | | | | | 321.8 | | |
|
折旧
|
| | | | 14.7 | | | | | | 5.3 | | | | | | 11.6 | | | | | | 4.9 | | | | | | 49.3 | | | | | | 19.5 | | |
|
调整后EBITDA(非公认会计原则)
|
| | | $ | 255.1 | | | | | $ | 83.8 | | | | | $ | 236.2 | | | | | $ | 71.2 | | | | | $ | 1,001.9 | | | | | $ | 341.3 | | |
|
营业利润率(GAAP)
|
| | | | 25.1% | | | | | | 10.0% | | | | | | 25.3% | | | | | | 7.2% | | | | | | 25.8% | | | | | | 10.6% | | |
|
调整后营业利润率
(非公认会计原则) |
| | | | 32.3% | | | | | | 24.1% | | | | | | 32.5% | | | | | | 21.9% | | | | | | 33.4% | | | | | | 24.7% | | |
|
调整后EBITDA利润率(Non-GAAP)
|
| | | | 34.3% | | | | | | 25.7% | | | | | | 34.2% | | | | | | 23.6% | | | | | | 35.1% | | | | | | 26.2% | | |
| | | |
%变化
三个月 截至4月3日, 2026年对比 可比 2025年期间 |
| |
%变化
六个月 已结束 6月27日, 2025年对比 可比 2024年期间 |
| |
%变化
六个月 已结束 12月31日, 2025年对比 可比 2024年期间 |
| |
%变化
年终 12月31日, 2025年对比 可比 2024年期间 |
| |
%变化
年终 12月31日, 2024年对比 可比 2023年期间 |
| |
%变化
年终 12月31日, 2023年对比 可比 2022年期间 |
| ||||||||||||||||||
|
总收入增长(GAAP)
|
| | | | 7.7% | | | | | | 0.3% | | | | | | 3.5% | | | | | | 1.9% | | | | | | 4.3% | | | | | | 4.6% | | |
| 不包括以下因素的影响: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收购和资产剥离
|
| | | | — | | | | | | 0.2% | | | | | | 0.3% | | | | | | 0.2% | | | | | | (0.6)% | | | | | | 0.2% | | |
|
货币汇率
|
| | | | (2.4)% | | | | | | 0.2% | | | | | | (1.2)% | | | | | | (0.4)% | | | | | | 0.6% | | | | | | 0.6% | | |
|
核心收入增长(Non-GAAP)
|
| | | | 5.3% | | | | | | 0.7% | | | | | | 2.6% | | | | | | 1.7% | | | | | | 4.3% | | | | | | 5.4% | | |
| | | |
三个月结束
|
| |
六个月
已结束 |
| |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||
|
(百万美元)
|
| |
4月3日,
2026 |
| |
3月28日,
2025 |
| |
12月31日,
2025 |
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||||||||
|
经营现金流(GAAP)
|
| | | $ | 220.4 | | | | | $ | 191.8 | | | | | $ | 638.9 | | | | | $ | 1,035.7 | | | | | $ | 1,028.5 | | | | | $ | 833.4 | | | | | $ | 807.3 | | |
|
减:购买物业、厂房及设备(资本支出)(GAAP)
|
| | | | (26.6) | | | | | | (21.1) | | | | | | (59.0) | | | | | | (105.1) | | | | | | (86.1) | | | | | | (78.6) | | | | | | (65.0) | | |
|
自由现金流(Non-GAAP)
|
| | | $ | 193.8 | | | | | $ | 170.7 | | | | | $ | 579.9 | | | | | $ | 930.6 | | | | | $ | 942.4 | | | | | $ | 754.8 | | | | | $ | 742.3 | | |
|
(百万美元)
|
| |
截至
2026年4月3日 |
| |||
|
长期债务、账面价值(GAAP)
|
| | | $ | 2,589.3 | | |
|
长期债务的流动部分
|
| | | | 899.8 | | |
|
未摊销债务折价、溢价和发行费用合计
|
| | | | 8.3 | | |
|
减:现金及现金等价物
|
| | | | (356.1) | | |
|
净债务(Non-GAAP)
|
| | | $ | 3,141.3 | | |
| | | |
截至2026年4月3日(1)
|
| |||||||||
|
(百万美元)
|
| |
实际
|
| |
经调整
|
| ||||||
| | | |
(未经审计)
|
| |||||||||
|
现金及等价物
|
| | | $ | 356.1 | | | | | $ | 544.2 | | |
|
特此提呈的2031年票据
|
| | | | — | | | | | | 600.0 | | |
|
特此提呈的2036年票据
|
| | | | — | | | | | | 500.0 | | |
|
商业票据计划(2)
|
| | | | 1,241.1 | | | | | | 1,241.1 | | |
|
2029年到期的3.700%优先票据(2)
|
| | | | 806.3 | | | | | | 806.3 | | |
|
2026年到期的3.150%优先票据
|
| | | | 900.0 | | | | | | — | | |
|
2046年到期的4.300%优先票据
|
| | | | 550.0 | | | | | | 550.0 | | |
|
长期债务,本金金额
|
| | | | 3,497.4 | | | | | | 3,697.4 | | |
| 股东权益: | | | | | | | | | | | | | |
|
普通股,每股面值0.01美元;已授权股份20.00亿股,已发行股份3.731亿股,已发行流通股3.056亿股
|
| | | | 3.7 | | | | | | 3.7 | | |
|
额外实收资本
|
| | | | 4,225.7 | | | | | | 4,225.7 | | |
|
库存股,按成本
|
| | | | (3,734.3) | | | | | | (3,734.3) | | |
|
留存收益
|
| | | | 5,546.5 | | | | | | 5,546.5 | | |
|
累计其他综合收益
|
| | | | 41.5 | | | | | | 41.5 | | |
|
Fortive股东权益合计
|
| | | | 6,083.1 | | | | | | 6,083.1 | | |
|
非控制性权益
|
| | | | 8.3 | | | | | | 8.3 | | |
|
股东权益合计
|
| | | | 6,091.4 | | | | | | 6,091.4 | | |
|
总资本
|
| | | $ | 9,588.8 | | | | | $ | 9,788.8 | | |
| | | |
账面价值
(a) |
| |
加权平均
年度有效 率 |
| |
加权平均
到期日(天) |
| |||||||||
|
以美元计价的商业票据
|
| | | $ | 1,166.2 | | | | | | 4.07% | | | | | | 18 | | |
|
欧元计价商业票据(b)
|
| | | | 72.5 | | | | | | 2.37% | | | | | | 19 | | |
|
姓名
|
| |
校长
金额 2031年票据 要 已购买 |
| |
校长
金额 2036年票据 要 已购买 |
| ||||||
|
摩根士丹利 & Co. LLC
|
| | | $ | 102,000,000.00 | | | | | $ | 85,000,000.00 | | |
|
BARCLAYS CAPITAL INC.
|
| | | | 72,000,000.00 | | | | | | 60,000,000.00 | | |
|
摩根大通证券有限责任公司
|
| | | | 72,000,000.00 | | | | | | 60,000,000.00 | | |
|
Scotia Capital(USA)Inc。
|
| | | | 72,000,000.00 | | | | | | 60,000,000.00 | | |
|
法国巴黎证券公司。
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
美国银行证券股份有限公司。
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
高盛 Sachs & Co. LLC
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
HSBC Securities(USA)Inc。
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
PNC资本市场有限责任公司
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
道明证券(美国)有限责任公司
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
Truist Securities,Inc。
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
美国合众银行投资公司。
|
| | | | 33,600,000.00 | | | | | | 28,000,000.00 | | |
|
Loop资本市场有限责任公司
|
| | | | 8,700,000.00 | | | | | | 7,250,000.00 | | |
|
ING金融市场有限责任公司
|
| | | | 4,500,000.00 | | | | | | 3,750,000.00 | | |
|
合计
|
| | | $ | 600,000,000.00 | | | | | $ | 500,000,000.00 | | |
|
系列
|
| |
销售
让步 |
| |||
|
2031年票据
|
| | | | 0.400% | | |
|
2036年票据
|
| | | | 0.400% | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 10 | | | |
| | | | | | 14 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 24 | | | |
| | | | | | 24 | | |
| |
巴黎银行
|
| |
美银证券
|
| |
高盛 Sachs & Co. LLC
|
| | 汇丰银行 | |
| |
PNC资本市场有限责任公司
|
| |
道明证券
|
| |
Truist证券
|
| |
美国银行
|
|
| |
循环资本市场
|
| | ING | |