Financial Statements — TFX
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.31 | 0.35 | 0.25 | 0.28 | 0.24 | 0.24 | 0.24 | 0.88 | 0.25 | 0.26 | 0.40 | 0.31 | 0.47 | 0.48 | 0.36 | 0.32 |
| Accounts Receivable | 0.37 | 0.59 | 0.51 | 0.46 | 0.47 | 0.45 | 0.45 | 0.43 | 0.43 | 0.41 | 0.39 | 0.42 | 0.41 | 0.40 | 0.41 | 0.40 |
| Inventory | 0.38 | 0.80 | 0.69 | 0.64 | 0.64 | 0.64 | 0.63 | 0.63 | 0.63 | 0.61 | 0.53 | 0.51 | 0.49 | 0.48 | 0.49 | 0.51 |
| Total Current Assets | 1.86 | 1.99 | 1.72 | 1.54 | 1.50 | 1.44 | 1.43 | 2.10 | 1.45 | 1.43 | 1.46 | 1.39 | 1.49 | 1.54 | 1.44 | 1.38 |
| Property, Plant & Equipment | 0.48 | 0.70 | 0.55 | 0.52 | 0.51 | 0.49 | 0.49 | 0.46 | 0.46 | 0.46 | 0.42 | 0.43 | 0.44 | 0.45 | 0.45 | 0.47 |
| Goodwill | 2.30 | 2.54 | 2.69 | 2.65 | 2.92 | 2.89 | 2.90 | 2.53 | 2.55 | 2.55 | 2.42 | 2.46 | 2.49 | 2.52 | 2.54 | 2.57 |
| Intangible Assets | 1.49 | 2.41 | 2.18 | 2.23 | 2.33 | 2.38 | 2.43 | 2.18 | 2.23 | 2.27 | 2.18 | 2.23 | 2.24 | 2.34 | 2.38 | 2.47 |
| Total Non-current Assets* | 4.92 | 5.89 | 5.65 | 5.62 | 5.99 | 6.00 | 6.04 | 5.40 | 5.45 | 5.49 | 5.30 | 5.35 | 5.38 | 5.50 | 5.63 | 5.65 |
| Total Assets | 6.78 | 7.87 | 7.38 | 7.16 | 7.49 | 7.44 | 7.48 | 7.49 | 6.90 | 6.92 | 6.76 | 6.73 | 6.87 | 7.04 | 7.07 | 7.03 |
| Accounts Payable | 0.14 | 0.17 | 0.16 | 0.14 | 0.12 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 | 0.10 | 0.11 | 0.10 |
| Short-term Debt | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 |
| Total Current Liabilities | 0.73 | 0.77 | 0.72 | 0.68 | 0.62 | 0.56 | 0.57 | 0.59 | 0.56 | 0.58 | 0.61 | 0.61 | 0.66 | 0.56 | 0.53 | 0.51 |
| Long-term Debt | 2.51 | 2.67 | 1.90 | 1.91 | 1.66 | 1.62 | 1.67 | 2.04 | 1.47 | 1.55 | 1.59 | 1.61 | 1.74 | 2.05 | 2.31 | 2.30 |
| Total Non-current Liabilities* | 2.97 | 3.28 | 2.42 | 2.39 | 2.39 | 2.33 | 2.40 | 2.59 | 2.13 | 2.23 | 2.25 | 2.27 | 2.42 | 2.82 | 3.07 | 3.14 |
| Total Liabilities | 3.70 | 4.05 | 3.13 | 3.07 | 3.00 | 2.88 | 2.97 | 3.18 | 2.68 | 2.81 | 2.86 | 2.88 | 3.08 | 3.38 | 3.60 | 3.65 |
| Total Stockholder Equity | 3.08 | 3.82 | 4.24 | 4.10 | 4.48 | 4.56 | 4.50 | 4.31 | 4.22 | 4.11 | 3.90 | 3.85 | 3.80 | 3.66 | 3.47 | 3.38 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 548.26 | (401.87) | 913.02 | 780.89 | 700.67 | 795.41 | 764.38 | 749.69 | 737.85 | 773.91 | 746.39 | 743.26 | 710.93 | 758.00 | 686.79 | 704.54 | 641.72 | 761.91 | 700.25 | 713.47 |
| Cost of Revenue | 240.84 | (250.45) | 461.38 | 349.80 | 311.23 | 355.49 | 334.20 | 333.23 | 321.71 | 342.49 | 330.08 | 335.44 | 319.55 | 335.93 | 312.83 | 315.71 | 295.48 | 342.18 | 312.46 | 315.92 |
| Gross Profit | 307.43 | (151.41) | 451.64 | 431.09 | 389.44 | 439.92 | 430.17 | 416.46 | 416.13 | 431.42 | 416.31 | 407.82 | 391.38 | 422.07 | 373.96 | 388.83 | 346.23 | 419.73 | 387.79 | 397.56 |
| Research & Development | 44.39 | 12.63 | 57.23 | 38.52 | 36.40 | 44.55 | 38.73 | 41.09 | 37.30 | 35.86 | 37.58 | 39.45 | 41.47 | 42.76 | 37.77 | 36.93 | 36.36 | 35.80 | 31.82 | 33.28 |
| Selling, General & Admin | 226.01 | 0.61 | 281.76 | 215.08 | 222.71 | 254.55 | 247.26 | 250.63 | 242.83 | 260.65 | 213.19 | 223.31 | 232.72 | 233.38 | 209.62 | 216.83 | 203.93 | 227.58 | 205.19 | 224.16 |
| Total Operating Expenses | 287.24 | (397.80) | 860.54 | 275.77 | 263.87 | 550.30 | 280.86 | 299.58 | 420.93 | 348.95 | 251.00 | 264.26 | 276.41 | 293.48 | 241.51 | 253.68 | 242.70 | 264.67 | 146.81 | 268.94 |
| Operating Income | 20.18 | 246.39 | (408.90) | 155.31 | 125.57 | (110.38) | 149.31 | 116.88 | (4.79) | 82.47 | 165.31 | 143.56 | 114.97 | 128.59 | 132.45 | 135.16 | 103.54 | 155.07 | 240.98 | 128.62 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | 21.17 | 22.68 | 25.79 | 23.19 | 17.76 | 18.34 | 19.05 | 13.38 | 11.42 | 10.42 | 12.01 | 11.99 | 16.17 |
| Pretax Income | (3.83) | 218.94 | (438.58) | 135.25 | 108.94 | (126.76) | 130.55 | 97.50 | (25.81) | 59.97 | 149.60 | 126.96 | 97.48 | 109.42 | 119.20 | 123.97 | 93.34 | 143.28 | 229.20 | 99.70 |
| Tax Provision | 1.01 | (30.78) | (29.70) | 12.66 | 13.84 | 9.90 | 19.63 | 17.33 | (41.55) | 28.79 | 11.94 | 15.53 | 20.18 | 31.30 | 17.32 | 18.41 | 15.97 | 15.81 | 29.70 | 16.41 |
| Net Income | (8.15) | (714.33) | (408.89) | 122.58 | 95.00 | (136.66) | 111.00 | 80.04 | 15.29 | 31.11 | 137.14 | 111.34 | 76.75 | 78.59 | 101.90 | 105.51 | 77.14 | 128.08 | 199.18 | 83.25 |
| Basic EPS | (0.18) | (15.91) | (9.24) | 2.77 | 2.08 | (2.91) | 2.38 | 1.70 | 0.32 | 0.66 | 2.92 | 2.37 | 1.63 | 1.67 | 2.17 | 2.25 | 1.65 | 2.74 | 4.26 | 1.78 |
| Diluted EPS | (0.18) | (15.85) | (9.24) | 2.77 | 2.07 | (2.89) | 2.36 | 1.69 | 0.32 | 0.66 | 2.90 | 2.35 | 1.62 | 1.66 | 2.16 | 2.23 | 1.63 | 2.69 | 4.20 | 1.76 |
Cash Flow Statement
(in millions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 46.66 | (92.29) | 107.79 | 7.85 | 73.34 | 202.64 | 231.09 | 91.69 | 112.84 | 139.32 | 201.74 | 86.27 | 84.35 | 98.39 | 142.56 | 39.76 | 62.10 | 201.68 | 185.39 | 154.28 |
| Capital Expenditures | 18.79 | 0.65 | 29.95 | 34.63 | 30.01 | 32.02 | 21.18 | 34.80 | 38.43 | 27.67 | 24.39 | 17.54 | 21.84 | 26.54 | 20.20 | 19.37 | 13.08 | 19.53 | 15.43 | 17.38 |
| Free Cash Flow* | 27.87 | (92.94) | 77.84 | (26.78) | 43.33 | 170.61 | 209.91 | 56.89 | 74.41 | 111.65 | 177.35 | 68.73 | 62.51 | 71.85 | 122.35 | 20.39 | 49.02 | 182.15 | 169.95 | 136.90 |
| Investing Cash Flow | -- | -- | (767.50) | (30.49) | (28.79) | -- | (21.23) | (30.23) | (24.81) | -- | (28.47) | (7.33) | (21.90) | -- | (12.64) | (31.76) | (12.82) | (10.99) | 199.48 | (10.88) |
| Financing Cash Flow | (44.98) | (61.61) | 756.34 | (23.67) | (59.52) | (119.11) | (174.82) | (56.54) | (71.45) | (237.50) | 462.03 | (92.40) | (93.59) | (17.13) | (25.60) | (153.81) | (20.96) | (215.41) | (296.22) | 7.11 |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Dividends Per Share | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 |