| • |
On October 21, 2025, the Company announced it had entered into a definitive agreement to be acquired by funds managed by Blackstone and TPG in a transaction valued at up to $79 per
share (the “Proposed Transaction”).
|
| • |
Revenue of $1,049.5 million increased 6.2% for the quarter, or 5.4% in constant currency.
|
| • |
GAAP diluted EPS of $0.83 for the quarter increased 9.2%. Non-GAAP EPS of $1.13 increased 11.9%.
|
| • |
Diagnostics revenue of $454.1 million increased 2.4%, or 1.5% in constant currency, driven primarily by higher core U.S. molecular diagnostics sales, partially offset by lower
sales of COVID-19 assays and lower sales in China.
|
| • |
Excluding COVID-19 and related revenue, organic diagnostics sales grew 5.4%, or 4.4% on a constant currency basis.
|
| • |
Molecular diagnostics revenue increased 1.2%, or 0.4% in constant currency, driven primarily by higher sales of the Company’s BV CV/TV and Panther Fusion assays.
|
| • |
Excluding COVID-19 and related revenue, molecular diagnostics revenue grew 5.3%, or 4.5% on a constant currency basis.
|
| • |
Breast Health revenue of $393.7 million increased 4.8%, or 4.2% in constant currency, driven primarily by strong sales of interventional products, the inclusion of Endomagnetics,
and continued improvement in U.S. sales execution.
|
| • |
Organic breast health revenue, which excludes sales from the divested SSI business as well as July sales from the acquired Endomagnetics business, increased 3.3%, or 2.7% in
constant currency.
|
| • |
Surgical revenue of $172.5 million grew 10.2%, or 9.5% in constant currency, driven primarily by increased sales of MyoSure and Fluent, and the acquired Gynesonics business.
|
| • |
Organic surgical revenue, which excludes sales from Gynesonics, increased 5.3%, or 4.5% in constant currency.
|
| • |
Cash flow from operations was $355.1 million in the fourth quarter.
|
| • |
The Company received FDA clearance and CE marking for its Panther Fusion Gastrointestinal Bacterial and Expanded Bacterial Assays.
|
|
GAAP
|
Non-GAAP
|
|||||||||||||||||||||||
|
Q4’25
|
Q4’24
|
Change
Increase (Decrease)
|
Q4’25
|
Q4’24
|
Change
Increase (Decrease)
|
|||||||||||||||||||
|
Revenue
|
$
|
1,049.5
|
$
|
987.9
|
6.2
|
%
|
$
|
1,049.5
|
$
|
987.9
|
6.2
|
%
|
||||||||||||
|
Gross margin
|
55.6
|
%
|
56.5
|
%
|
(90 bps)
|
60.9
|
%
|
61.5
|
%
|
(60 bps)
|
||||||||||||||
|
Operating expenses
|
$
|
346.5
|
$
|
327.6
|
5.8
|
%
|
$
|
311.9
|
$
|
311.0
|
0.3
|
%
|
||||||||||||
|
Operating margin
|
22.6
|
%
|
23.3
|
%
|
(70 bps)
|
31.2
|
%
|
30.0
|
%
|
120 bps
|
||||||||||||||
|
Net margin
|
17.9
|
%
|
18.1
|
%
|
(20 bps)
|
24.3
|
%
|
24.0
|
%
|
30 bps
|
||||||||||||||
|
Diluted EPS
|
$
|
0.83
|
$
|
0.76
|
9.2
|
%
|
$
|
1.13
|
$
|
1.01
|
11.9
|
%
|
||||||||||||
|
Increase (Decrease)
|
||||||||||||||||||||||||||||
|
$ in millions
|
Q4’25
|
Q4’24
|
Global Reported Change
|
Global
Constant Currency Change
|
U.S.
Reported Change
|
International
Reported
Change
|
International
Constant Currency Change
|
|||||||||||||||||||||
|
Diagnostics
|
||||||||||||||||||||||||||||
|
Cytology and perinatal
|
$
|
123.1
|
$
|
116.5
|
5.7
|
%
|
4.1
|
%
|
5.2
|
%
|
6.5
|
%
|
2.5
|
%
|
||||||||||||||
|
Molecular diagnostics
|
$
|
323.1
|
$
|
319.3
|
1.2
|
%
|
0.4
|
%
|
0.8
|
%
|
2.5
|
%
|
(1.1
|
%)
|
||||||||||||||
|
Blood screening
|
$
|
7.9
|
$
|
7.5
|
5.3
|
%
|
5.3
|
%
|
5.3
|
%
|
N/A
|
N/A
|
||||||||||||||||
|
Total diagnostics
|
$
|
454.1
|
$
|
443.3
|
2.4
|
%
|
1.5
|
%
|
1.9
|
%
|
4.1
|
%
|
0.3
|
%
|
||||||||||||||
|
Organic diagnostics ex. COVID-19
|
$
|
417.1
|
$
|
395.8
|
5.4
|
%
|
4.4
|
%
|
5.5
|
%
|
5.2
|
%
|
1.2
|
%
|
||||||||||||||
|
Organic molecular ex. COVID-19
|
$
|
294.0
|
$
|
279.3
|
5.3
|
%
|
4.5
|
%
|
5.6
|
%
|
4.1
|
%
|
0.3
|
%
|
||||||||||||||
|
Breast health
|
||||||||||||||||||||||||||||
|
Breast imaging
|
$
|
291.5
|
$
|
293.4
|
(0.6
|
%)
|
(1.2
|
%)
|
0.7
|
%
|
(5.7
|
%)
|
(8.2
|
%)
|
||||||||||||||
|
Interventional breast solutions
|
$
|
102.2
|
$
|
82.1
|
24.5
|
%
|
23.7
|
%
|
24.5
|
%
|
24.9
|
%
|
21.1
|
%
|
||||||||||||||
|
Total breast health
|
$
|
393.7
|
$
|
375.5
|
4.8
|
%
|
4.2
|
%
|
5.9
|
%
|
1.4
|
%
|
(1.5
|
%)
|
||||||||||||||
|
Organic breast health
|
$
|
387.5
|
$
|
375.2
|
3.3
|
%
|
2.7
|
%
|
4.6
|
%
|
(1.2
|
%)
|
(3.9
|
%)
|
||||||||||||||
|
Organic interventional
|
$
|
96.1
|
$
|
82.1
|
17.1
|
%
|
16.4
|
%
|
18.4
|
%
|
12.8
|
%
|
9.8
|
%
|
||||||||||||||
|
GYN surgical
|
$
|
172.5
|
$
|
156.5
|
10.2
|
%
|
9.5
|
%
|
8.1
|
%
|
16.2
|
%
|
13.3
|
%
|
||||||||||||||
|
Organic surgical
|
$
|
164.8
|
$
|
156.5
|
5.3
|
%
|
4.5
|
%
|
4.3
|
%
|
8.2
|
%
|
5.3
|
%
|
||||||||||||||
|
Skeletal health
|
$
|
29.2
|
$
|
12.7
|
129.9
|
%
|
128.1
|
%
|
62.8
|
%
|
359.4
|
%
|
349.8
|
%
|
||||||||||||||
|
Total
|
$
|
1,049.5
|
$
|
987.9
|
6.2
|
%
|
5.4
|
%
|
5.2
|
%
|
9.4
|
%
|
6.0
|
%
|
||||||||||||||
|
Organic revenue (definition above)
|
$
|
1,027.7
|
$
|
980.1
|
4.9
|
%
|
4.0
|
%
|
4.1
|
%
|
7.2
|
%
|
3.9
|
%
|
||||||||||||||
|
Organic revenue excluding COVID-19
|
$
|
998.6
|
$
|
940.1
|
6.2
|
%
|
5.4
|
%
|
5.7
|
%
|
7.8
|
%
|
4.4
|
%
|
||||||||||||||
| • |
U.S. revenue of $784.4 million increased 5.2%. International revenue of $265.1 million increased 9.4%, or 6.0% in constant currency.
|
| • |
GAAP operating margin of 22.6% decreased (70) basis points, primarily due to the inclusion of Gynesonics, increased transaction expenses, and impairment and restructuring charges.
Non-GAAP operating margin of 31.2% increased 120 basis points, primarily due to increased leverage on operating expenses from revenue growth.
|
| • |
GAAP net income of $187.3 million increased 4.9%, while non-GAAP net income of $254.7 million increased 7.2%. Adjusted earnings before interest, taxes, depreciation and
amortization (EBITDA) was $347.0 million, an increase of 7.2%.
|
| • |
COVID-19 revenue, which consisted of COVID-19 assay revenue of $5.9 million and other COVID-19 related revenue of $23.2 million, decreased (27.3%), or (28.0%) in constant currency.
|
| • |
The Company ended the quarter with cash and cash equivalents of $1.96 billion and an adjusted net leverage ratio (net debt over adjusted EBITDA) of 0.4 times. In addition, the
Company had short-term investments of $243 million.
|
| • |
Adjusted Return on Invested Capital (ROIC) was 13.9%, a decrease of (20) basis points compared to the prior year period.
|
| • |
Given Hologic’s agreement to be acquired by Blackstone and TPG, the Company is not providing annual or quarterly financial guidance for fiscal year 2026, and will not host a
conference call to discuss its fourth quarter 2025 financial results.
|
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
|
September 27, 2025
|
September 28, 2024
|
September 27, 2025
|
September 28, 2024
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Product
|
$
|
835.1
|
$
|
787.8
|
$
|
3,256.1
|
$
|
3,255.1
|
||||||||
|
Service and other
|
214.4
|
200.1
|
844.4
|
775.2
|
||||||||||||
|
Total revenues
|
1,049.5
|
987.9
|
4,100.5
|
4,030.3
|
||||||||||||
|
Cost of revenues:
|
||||||||||||||||
|
Product
|
329.8
|
292.3
|
1,246.4
|
1,206.2
|
||||||||||||
|
Amortization of acquired intangible assets
|
41.2
|
45.5
|
176.5
|
180.5
|
||||||||||||
|
Impairment of intangible assets
|
—
|
—
|
183.4
|
39.2
|
||||||||||||
|
Service and other
|
95.0
|
92.4
|
376.3
|
376.6
|
||||||||||||
|
Gross profit
|
583.5
|
557.7
|
2,117.9
|
2,227.8
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
65.1
|
67.3
|
248.2
|
272.8
|
||||||||||||
|
Selling and marketing
|
147.8
|
146.0
|
620.6
|
585.4
|
||||||||||||
|
General and administrative
|
114.8
|
103.2
|
449.3
|
409.4
|
||||||||||||
|
Amortization of acquired intangible assets
|
2.8
|
4.9
|
14.4
|
29.2
|
||||||||||||
|
Impairment of intangible assets
|
5.0
|
—
|
42.5
|
5.6
|
||||||||||||
|
Contingent consideration fair value adjustment
|
—
|
—
|
—
|
1.7
|
||||||||||||
|
Restructuring charges
|
11.0
|
6.2
|
28.6
|
41.1
|
||||||||||||
|
Total operating expenses
|
346.5
|
327.6
|
1,403.6
|
1,345.2
|
||||||||||||
|
Income from operations
|
237.0
|
230.1
|
714.3
|
882.6
|
||||||||||||
|
Interest income
|
19.0
|
28.4
|
74.4
|
108.7
|
||||||||||||
|
Interest expense
|
(28.6
|
)
|
(32.0
|
)
|
(117.1
|
)
|
(122.1
|
)
|
||||||||
|
Other income (expense), net
|
—
|
(4.9
|
)
|
9.6
|
(4.1
|
)
|
||||||||||
|
Income before income taxes
|
227.4
|
221.6
|
681.2
|
865.1
|
||||||||||||
|
Provision for income taxes
|
40.1
|
43.0
|
115.5
|
75.6
|
||||||||||||
|
Net income
|
$
|
187.3
|
$
|
178.6
|
$
|
565.7
|
$
|
789.5
|
||||||||
|
Net income per common share:
|
||||||||||||||||
|
Basic
|
$
|
0.84
|
$
|
0.76
|
$
|
2.50
|
$
|
3.35
|
||||||||
|
Diluted
|
$
|
0.83
|
$
|
0.76
|
$
|
2.49
|
$
|
3.32
|
||||||||
|
Weighted average number of shares outstanding:
|
||||||||||||||||
|
Basic
|
224,252
|
233,772
|
226,156
|
235,723
|
||||||||||||
|
Diluted
|
225,730
|
235,971
|
227,573
|
237,553
|
||||||||||||
|
September 27, 2025
|
September 28, 2024
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,959.5
|
$
|
2,160.2
|
||||
|
Short-term investments
|
243.2
|
173.4
|
||||||
|
Accounts receivable, net
|
600.8
|
600.4
|
||||||
|
Inventory
|
679.4
|
679.8
|
||||||
|
Other current assets
|
185.2
|
209.5
|
||||||
|
Total current assets
|
3,668.1
|
3,823.3
|
||||||
|
Property, plant and equipment, net
|
559.6
|
537.8
|
||||||
|
Goodwill and intangible assets
|
4,229.7
|
4,287.7
|
||||||
|
Long-term investments
|
—
|
96.4
|
||||||
|
Other assets
|
557.5
|
410.8
|
||||||
|
Total assets
|
$
|
9,014.9
|
$
|
9,156.0
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Current portion of long-term debt
|
$
|
2.9
|
$
|
37.5
|
||||
|
Accounts payable and accrued liabilities
|
774.6
|
786.8
|
||||||
|
Deferred revenue
|
199.7
|
212.9
|
||||||
|
Total current liabilities
|
977.2
|
1,037.2
|
||||||
|
Long-term debt, net of current portion
|
2,505.0
|
2,497.1
|
||||||
|
Deferred income taxes
|
43.4
|
59.4
|
||||||
|
Other long-term liabilities
|
441.4
|
432.3
|
||||||
|
Total stockholders' equity
|
5,047.9
|
5,130.0
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
9,014.9
|
$
|
9,156.0
|
||||
|
Years Ended
|
||||||||
|
September 27, 2025
|
September 28, 2024
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income
|
$
|
565.7
|
$
|
789.5
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation
|
108.9
|
99.3
|
||||||
|
Amortization of acquired intangible assets
|
190.9
|
209.7
|
||||||
|
Stock-based compensation expense
|
84.3
|
82.3
|
||||||
|
Deferred income taxes and other non-cash taxes
|
(141.6
|
)
|
(72.1
|
)
|
||||
|
Intangible asset impairment charges
|
225.9
|
44.8
|
||||||
|
Other adjustments and non-cash items
|
43.4
|
47.6
|
||||||
|
Changes in operating assets and liabilities, excluding the effect of acquisitions and dispositions:
|
||||||||
|
Accounts receivable
|
7.8
|
41.0
|
||||||
|
Inventory
|
(1.3
|
)
|
(47.4
|
)
|
||||
|
Prepaid income taxes
|
20.1
|
(21.7
|
)
|
|||||
|
Prepaid expenses and other assets
|
11.9
|
7.3
|
||||||
|
Accounts payable
|
(11.3
|
)
|
22.2
|
|||||
|
Accrued expenses and other liabilities
|
(32.3
|
)
|
73.4
|
|||||
|
Deferred revenue
|
(15.3
|
)
|
9.3
|
|||||
|
Net cash provided by operating activities
|
1,057.1
|
1,285.2
|
||||||
|
INVESTING ACTIVITIES
|
||||||||
|
Acquisition of businesses, net of cash acquired
|
(321.5
|
)
|
(297.3
|
)
|
||||
|
Sale of business, net of cash disposed
|
—
|
(31.3
|
)
|
|||||
|
Purchases of available-for-sale securities
|
(146.9
|
)
|
(267.7
|
)
|
||||
|
Maturities of available-for-sale securities
|
176.0
|
—
|
||||||
|
Capital expenditures
|
(58.8
|
)
|
(72.4
|
)
|
||||
|
Increase in equipment under customer usage agreements
|
(78.2
|
)
|
(57.8
|
)
|
||||
|
Strategic investments
|
(35.0
|
)
|
(42.5
|
)
|
||||
|
Purchase of intellectual property
|
(15.4
|
)
|
(10.0
|
)
|
||||
|
Other activity
|
(2.9
|
)
|
(2.0
|
)
|
||||
|
Net cash used in investing activities
|
(482.7
|
)
|
(781.0
|
)
|
||||
|
FINANCING ACTIVITIES
|
||||||||
|
Proceeds from long-term debt, net of issuance costs
|
1,161.0
|
—
|
||||||
|
Repayment of long-term debt
|
(1,197.5
|
)
|
(287.5
|
)
|
||||
|
Payment of contingent consideration
|
(1.1
|
)
|
(2.6
|
)
|
||||
|
Repurchases of common stock
|
(752.9
|
)
|
(835.1
|
)
|
||||
|
Proceeds under employee stock plans
|
38.8
|
37.8
|
||||||
|
Payment of minimum tax withholdings on net share settlements of equity awards
|
(22.2
|
)
|
(17.4
|
)
|
||||
|
Payments under finance lease obligations
|
(3.3
|
)
|
(3.8
|
)
|
||||
|
Net cash used in financing activities
|
(777.2
|
)
|
(1,108.6
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
2.1
|
8.9
|
||||||
|
Net decrease in cash and cash equivalents
|
(200.7
|
)
|
(595.5
|
)
|
||||
|
Cash and cash equivalents, beginning of period*
|
2,160.2
|
2,755.7
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
1,959.5
|
$
|
2,160.2
|
||||
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
|
September 27, 2025
|
September 28, 2024
|
September 27, 2025
|
September 28, 2024
|
|||||||||||||
|
Consolidated GAAP Revenue
|
$
|
1,049.5
|
$
|
987.9
|
$
|
4,100.5
|
$
|
4,030.3
|
||||||||
|
Less: Blood Screening
|
(7.9
|
)
|
(7.5
|
)
|
(28.2
|
)
|
(30.3
|
)
|
||||||||
|
Less: SSI
|
(0.1
|
)
|
(0.3
|
)
|
(0.8
|
)
|
(2.6
|
)
|
||||||||
|
Less: Endomagnetics
|
(6.1
|
)
|
—
|
(49.6
|
)
|
—
|
||||||||||
|
Less: Gynesonics
|
(7.7
|
)
|
—
|
(22.4
|
)
|
—
|
||||||||||
|
Organic Revenue
|
$
|
1,027.7
|
$
|
980.1
|
$
|
3,999.5
|
$
|
3,997.4
|
||||||||
|
Less: COVID-19 Assays
|
(5.9
|
)
|
(15.2
|
)
|
(39.8
|
)
|
(78.6
|
)
|
||||||||
|
Less: COVID-19 Related Revenue*
|
(23.2
|
)
|
(24.8
|
)
|
(101.4
|
)
|
(104.4
|
)
|
||||||||
|
Organic Revenue excluding COVID-19
|
$
|
998.6
|
$
|
940.1
|
$
|
3,858.3
|
$
|
3,814.4
|
||||||||
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
|
September 27, 2025
|
September 28, 2024
|
September 27, 2025
|
September 28, 2024
|
|||||||||||||
|
Gross Profit:
|
||||||||||||||||
|
GAAP gross profit
|
$
|
583.5
|
$
|
557.7
|
$
|
2,117.9
|
$
|
2,227.8
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Amortization of acquired intangible assets (1)
|
41.2
|
45.5
|
176.5
|
180.5
|
||||||||||||
|
Impairment of intangible assets (13)
|
—
|
—
|
183.4
|
39.2
|
||||||||||||
|
Product line discontinuance (12)
|
—
|
—
|
—
|
7.1
|
||||||||||||
|
Manufacturing facility closure (17)
|
14.4
|
—
|
14.4
|
—
|
||||||||||||
|
Acquisition related expenses (2) (4)
|
—
|
4.3
|
8.9
|
4.3
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
639.1
|
$
|
607.5
|
$
|
2,501.1
|
$
|
2,458.9
|
||||||||
|
Gross Margin Percentage:
|
||||||||||||||||
|
GAAP gross margin percentage
|
55.6
|
%
|
56.5
|
%
|
51.6
|
%
|
55.3
|
%
|
||||||||
|
Impact of adjustments above
|
5.3
|
%
|
5.0
|
%
|
9.4
|
%
|
5.7
|
%
|
||||||||
|
Non-GAAP gross margin percentage
|
60.9
|
%
|
61.5
|
%
|
61.0
|
%
|
61.0
|
%
|
||||||||
|
Operating Expenses:
|
||||||||||||||||
|
GAAP operating expenses
|
$
|
346.5
|
$
|
327.6
|
$
|
1,403.6
|
$
|
1,345.2
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Amortization of acquired intangible assets (1)
|
(2.8
|
)
|
(4.9
|
)
|
(14.4
|
)
|
(29.2
|
)
|
||||||||
|
Impairment of intangible assets (13)
|
(5.0
|
)
|
—
|
(42.5
|
)
|
(5.6
|
)
|
|||||||||
|
Acquisition related expenses (4) (15)
|
(8.2
|
)
|
(4.2
|
)
|
(36.0
|
)
|
(7.6
|
)
|
||||||||
|
Debt related expenses (18)
|
(2.2
|
)
|
—
|
(2.2
|
)
|
—
|
||||||||||
|
Contingent consideration adjustment (7)
|
—
|
—
|
—
|
(1.7
|
)
|
|||||||||||
|
Other charge (19)
|
(5.0
|
)
|
—
|
(5.0
|
)
|
—
|
||||||||||
|
Integration/consolidation costs (3)
|
(0.4
|
)
|
(1.3
|
)
|
(11.4
|
)
|
(1.3
|
)
|
||||||||
|
Research and development asset charge (14)
|
—
|
—
|
—
|
(10.0
|
)
|
|||||||||||
|
Restructuring charges (3)
|
(11.0
|
)
|
(6.2
|
)
|
(28.6
|
)
|
(41.1
|
)
|
||||||||
|
Non-GAAP operating expenses
|
$
|
311.9
|
$
|
311.0
|
$
|
1,263.5
|
$
|
1,248.7
|
||||||||
|
Operating Margin:
|
||||||||||||||||
|
GAAP income from operations
|
$
|
237.0
|
$
|
230.1
|
$
|
714.3
|
$
|
882.6
|
||||||||
|
Adjustments to gross profit as detailed above
|
55.6
|
49.8
|
383.2
|
231.1
|
||||||||||||
|
Adjustments to operating expenses as detailed above
|
34.6
|
16.6
|
140.1
|
96.5
|
||||||||||||
|
Non-GAAP income from operations
|
$
|
327.2
|
$
|
296.5
|
$
|
1,237.6
|
$
|
1,210.2
|
||||||||
|
Operating Margin Percentage:
|
||||||||||||||||
|
GAAP income from operations margin percentage
|
22.6
|
%
|
23.3
|
%
|
17.4
|
%
|
21.9
|
%
|
||||||||
|
Impact of adjustments above
|
8.6
|
%
|
6.7
|
%
|
12.8
|
%
|
8.1
|
%
|
||||||||
|
Non-GAAP operating margin percentage
|
31.2
|
%
|
30.0
|
%
|
30.2
|
%
|
30.0
|
%
|
||||||||
|
Pre-Tax Income:
|
||||||||||||||||
|
GAAP pre-tax earnings
|
$
|
227.4
|
$
|
221.6
|
$
|
681.2
|
$
|
865.1
|
||||||||
|
Adjustments to pre-tax earnings as detailed above
|
90.2
|
66.4
|
523.3
|
327.6
|
||||||||||||
|
Debt extinguishment loss (6)
|
0.8
|
—
|
0.8
|
0.4
|
||||||||||||
|
Other income (16)
|
—
|
(6.3
|
)
|
—
|
(6.3
|
)
|
||||||||||
|
Unrealized (gains) losses on forward foreign currency contracts (8)
|
(6.6
|
)
|
14.1
|
(7.3
|
)
|
20.1
|
||||||||||
|
Non-GAAP pre-tax income
|
$
|
311.8
|
$
|
295.8
|
$
|
1,198.0
|
$
|
1,206.9
|
||||||||
|
Net Income:
|
||||||||||||||||
|
GAAP net income
|
$
|
187.3
|
$
|
178.6
|
$
|
565.7
|
$
|
789.5
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Amortization of acquired intangible assets (1)
|
44.0
|
50.4
|
190.9
|
209.7
|
||||||||||||
|
Impairment of intangible assets (13)
|
5.0
|
—
|
225.9
|
44.8
|
||||||||||||
|
Restructuring and integration/consolidation costs (3)
|
11.4
|
6.5
|
40.0
|
41.4
|
||||||||||||
|
Research and development asset charge (14)
|
—
|
—
|
—
|
10.0
|
||||||||||||
|
Product line discontinuance (12)
|
—
|
—
|
—
|
7.1
|
||||||||||||
|
Debt related expenses (6) (18)
|
3.0
|
—
|
3.0
|
0.4
|
||||||||||||
|
Acquisition related expenses (2) (4) (15)
|
8.2
|
9.5
|
44.9
|
12.9
|
||||||||||||
|
Contingent consideration adjustment (7)
|
—
|
—
|
—
|
1.7
|
||||||||||||
|
Manufacturing facility closure (17)
|
14.4
|
—
|
14.4
|
—
|
||||||||||||
|
Other charge (19)
|
5.0
|
—
|
5.0
|
—
|
||||||||||||
|
Unrealized (gains) losses on forward foreign currency contracts (8)
|
(6.6
|
)
|
14.1
|
(7.3
|
)
|
20.1
|
||||||||||
|
Other income (16)
|
—
|
(6.3
|
)
|
—
|
(6.3
|
)
|
||||||||||
|
Worthless stock deduction (5)
|
—
|
—
|
—
|
(107.2
|
)
|
|||||||||||
|
Income tax related items (9)
|
3.3
|
(0.9
|
)
|
9.9
|
14.7
|
|||||||||||
|
Income tax effect of reconciling items (11)
|
(20.3
|
)
|
(14.4
|
)
|
(122.1
|
)
|
(70.1
|
)
|
||||||||
|
Non-GAAP net income
|
$
|
254.7
|
$
|
237.5
|
$
|
970.3
|
$
|
968.7
|
||||||||
|
Net Income Percentage:
|
||||||||||||||||
|
GAAP net income percentage
|
17.9
|
%
|
18.1
|
%
|
13.8
|
%
|
19.6
|
%
|
||||||||
|
Impact of adjustments above
|
6.4
|
%
|
5.9
|
%
|
9.9
|
%
|
4.4
|
%
|
||||||||
|
Non-GAAP net income percentage
|
24.3
|
%
|
24.0
|
%
|
23.7
|
%
|
24.0
|
%
|
||||||||
|
Earnings per Share:
|
||||||||||||||||
|
GAAP income per share - Diluted
|
$
|
0.83
|
$
|
0.76
|
$
|
2.49
|
$
|
3.32
|
||||||||
|
Adjustment to net income (as detailed above)
|
0.30
|
0.25
|
1.77
|
0.76
|
||||||||||||
|
Non-GAAP earnings per share – diluted (10)
|
$
|
1.13
|
$
|
1.01
|
$
|
4.26
|
$
|
4.08
|
||||||||
|
Adjusted EBITDA:
|
||||||||||||||||
|
Non-GAAP net income
|
$
|
254.7
|
$
|
237.5
|
$
|
970.3
|
$
|
968.7
|
||||||||
|
Interest expense, net
|
9.6
|
3.6
|
42.7
|
13.4
|
||||||||||||
|
Provision for income taxes
|
57.0
|
58.5
|
227.6
|
238.4
|
||||||||||||
|
Depreciation expense, not adjusted above
|
25.7
|
24.1
|
99.1
|
92.2
|
||||||||||||
|
Adjusted EBITDA
|
$
|
347.0
|
$
|
323.7
|
$
|
1,339.7
|
$
|
1,312.7
|
||||||||
|
(1)
|
To reflect non-cash expenses attributable to the amortization of acquired intangible assets.
|
| (2) |
To reflect the fair value write-up of inventory sold during the period related to the Endomagnetics and Gynesonics acquisitions of $3.3 million and $4.0 million in the first and
second quarters of fiscal 2025, respectively.
|
| (3) |
To reflect restructuring charges, and certain costs associated with the Company’s integration and facility consolidation plans, which primarily include severance, retention, and
transfer costs as well as costs incurred to integrate acquisitions, including legal, tax and professional consulting services, and contract termination costs.
|
| (4) |
To reflect expenses with third parties related to acquisitions prior to when such transactions are completed. These expenses primarily comprise legal, consulting and due diligence
fees. These expenses also include transaction bonuses.
|
| (5) |
To reflect the discrete tax benefit related to a worthless stock deduction on the investment in one of the Company's international subsidiaries.
|
| (6) |
To reflect a debt extinguishment loss for the prepayment of principal under the Credit Agreement in first quarter of fiscal 2024 as well as a debt extinguishment loss recorded in
the fourth quarter of 2025 related to the refinancing of the 2021 Credit Agreement.
|
| (7) |
To reflect an adjustment to the estimated contingent consideration liability related to the Acessa Health acquisition, which was payable upon meeting defined revenue growth
metrics.
|
| (8) |
To reflect non-cash unrealized gains and losses on the mark-to market on outstanding forward foreign currency contracts, for which the Company has elected to not designate for
hedge accounting.
|
| (9) |
To reflect the net impact of income tax reserves from the expiration of the statute of limitations, and non-recurring income tax charges and benefits.
|
| (10) |
Non-GAAP earnings per share was calculated based on 225,730 and 227,573 weighted average diluted shares outstanding for the three and twelve months ended September 27, 2025,
respectively, and 235,971 and 237,553 for the three and twelve months ended September 28, 2024, respectively.
|
| (11) |
To reflect the tax effects of Non-GAAP reconciling items, excluding specific income tax related items and the worthless stock deduction. Amounts are calculated using the effective
tax rate in the jurisdiction to which the adjustment relates, and the overall effective tax rate was 18.29% and 19.00% for the three and twelve months ended September 27, 2025, respectively, and 19.75% for the three and twelve months ended
September 28, 2024.
|
| (12) |
To reflect the write-off of inventory and charges for non-cancellable purchase orders related to a product line discontinuance in the Diagnostics division.
|
| (13) |
To reflect impairment charges related to the Acessa ($61.9 million), Bolder ($64.5 million), Mobidiag ($39.0 million), and Diagenode ($38.6 million) acquisitions recorded during
the second quarter of fiscal 2025 and impairment charges related to BioZorb of $26.8 million and $13.7 million recorded during the second and third quarters, respectively, of fiscal 2024. This also includes an impairment charge for an
in-process research and development intangible asset acquired in the Mobidiag acquisition recorded during the second quarters of fiscal 2024 ($4.3 million) and 2025 ($16.9 million) as well as the fourth quarter of fiscal 2025 ($5.0
million).
|
| (14) |
To reflect the purchase of an intangible asset to be used in a research and development project that has no future alternative use.
|
| (15) |
To reflect an aggregate charge of $22.4 million for the acceleration of unvested stock options in connection with the Gynesonics acquisition recorded in the second quarter of
fiscal 2025.
|
| (16) |
To reflect amounts owed to the Company for a change in control provision related to a license agreement.
|
| (17) |
To reflect costs associated with the shutdown of the Manchester, England manufacturing location, which manufactures certain molecular diagnostics assays, primarily accelerated
depreciation related to manufacturing equipment that will not be transferred to San Diego, and to a lesser extent, excess inventory charges. This does not include employee severance benefits, which are recorded within restructuring charges.
|
| (18) |
To reflect legal fees associated with the refinancing of the 2021 Credit Agreement that do not qualify for capitalization.
|
| (19) |
To reflect a one-time charge related to a divested subsidiary.
|
|
Trailing Twelve Months Ended September 27, 2025
|
||||
|
Adjusted Net Operating Profit After Tax
|
||||
|
GAAP net income
|
$
|
565.7
|
||
|
Adjustments to GAAP net income
|
404.6
|
|||
|
Non-GAAP net income
|
$
|
970.3
|
||
|
Non-GAAP provision for income taxes
|
227.6
|
|||
|
GAAP interest expense
|
117.1
|
|||
|
Non-GAAP other income
|
(77.4
|
)
|
||
|
Adjusted net operating profit before tax
|
$
|
1,237.6
|
||
|
Non-GAAP average effective tax rate (1)
|
19.0
|
%
|
||
|
Adjusted net operating profit after tax
|
$
|
1,002.5
|
||
|
Average Net Debt plus Average Stockholders' Equity (2)
|
||||
|
Average total debt
|
$
|
2,521.3
|
||
|
Less: Average cash and cash equivalents
|
(2,059.8
|
)
|
||
|
Average net debt
|
$
|
461.5
|
||
|
Average stockholders' equity (3)
|
6,769.5
|
|||
|
Average net debt plus average stockholders' equity
|
$
|
7,231.0
|
||
|
Adjusted Return on Invested Capital
|
13.9
|
%
|
||
|
As of September 27,
2025
|
||||
|
Net Leverage Ratio:
|
||||
|
Total principal debt
|
$
|
2,519.0
|
||
|
Total cash and cash equivalents
|
$
|
(1,959.5
|
)
|
|
|
Net principal debt
|
$
|
559.5
|
||
|
Adjusted EBITDA for the last four quarters
|
$
|
1,339.7
|
||
|
Net Leverage Ratio
|
0.4
|
|||
|
Other Supplemental Information:
|
||||||||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
September 27, 2025
|
September 28, 2024
|
September 27, 2025
|
September 28, 2024
|
|||||||||||||
|
Geographic Revenues
|
||||||||||||||||
|
United States
|
74.7
|
%
|
75.5
|
%
|
74.3
|
%
|
75.0
|
%
|
||||||||
|
Europe
|
14.0
|
%
|
12.7
|
%
|
14.5
|
%
|
13.2
|
%
|
||||||||
|
Asia-Pacific
|
6.1
|
%
|
6.7
|
%
|
5.9
|
%
|
6.5
|
%
|
||||||||
|
Rest of World
|
5.2
|
%
|
5.1
|
%
|
5.3
|
%
|
5.3
|
%
|
||||||||
|
Total Revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||