| Cash Flow | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-09-28 |
|---|---|---|---|---|
| Net income | 220,000 | 131,400 | 68,300 | 178,800 |
| Depreciation and amortization | 159,100 | 105,500 | 52,200 | 162,800 |
| Foreign exchange and other non-cash financing income | 20,300 | 12,600 | 8,200 | 26,200 |
| Share-based compensation expense | 22,400 | 15,700 | 6,100 | 20,200 |
| Decrease in post-employment benefit obligations, net | -13,100 | -4,400 | -3,000 | -6,600 |
| Deferred income taxes | -6,300 | -11,000 | -3,100 | -25,100 |
| Asset impairments | 1,200 | 800 | 600 | 0 |
| Loss on deconsolidation of russian subsidiary | 0 | - | - | -12,800 |
| Loss (gain) on disposal of property, plant and equipment | -200 | 0 | - | 7,200 |
| Other operating activities | 4,700 | 5,800 | 2,600 | -1,500 |
| Accounts receivable | 71,400 | 63,500 | 47,300 | 46,100 |
| Inventories | 6,700 | 16,400 | 15,400 | 84,000 |
| Accounts payable | -40,900 | -16,700 | 3,100 | -25,000 |
| Prepaid expenses and other assets | -900 | 13,000 | 22,300 | -18,200 |
| Taxes payable | -30,700 | -1,600 | 8,500 | -2,600 |
| Other liabilities | -10,800 | -9,700 | -34,800 | 20,200 |
| Net cash provided by operating activities | 208,300 | 110,300 | 7,300 | 188,700 |
| Purchases of property, plant and equipment | 54,400 | 36,900 | 17,500 | 59,800 |
| Purchases of intangible assets | 26,000 | 18,700 | 8,700 | 13,500 |
| Purchases of investments | 0 | 0 | - | 11,300 |
| Cash paid under company-owned life insurance policies | 10,400 | 10,400 | 7,000 | 5,400 |
| Cash received under company-owned life insurance policies | 2,400 | 2,400 | 500 | 11,200 |
| Proceeds from the sale of property, plant and equipment | 2,200 | 2,100 | 2,000 | 11,000 |
| Cash deconsolidated from previously controlled subsidiary | 0 | - | - | 12,500 |
| Other investing activities | 700 | 500 | 300 | - |
| Net cash used in investing activities | -86,900 | -62,000 | -31,000 | -80,300 |
| Issuance of shares | 9,800 | 4,700 | 1,800 | 10,000 |
| Repurchase of shares | 13,000 | 13,000 | 13,000 | 176,100 |
| Proceeds from long-term debt | 0 | 0 | - | 1,840,000 |
| Payments of long-term debt | 114,100 | 9,400 | 4,700 | 1,917,000 |
| Debt issuance costs paid | 0 | 0 | - | 20,500 |
| Employee taxes paid from shares withheld | 20,100 | 16,900 | 11,500 | - |
| Dividends paid to non-controlling interests | 6,500 | 3,500 | 2,300 | 1,700 |
| Other financing activities | 9,000 | 4,700 | 5,100 | 11,800 |
| Net cash used in financing activities | -134,900 | -33,400 | -24,600 | -253,500 |
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | 21,000 | 23,100 | 6,600 | -1,400 |
| Net increase (decrease) in cash and cash equivalents and restricted cash | 7,500 | 38,000 | -41,700 | -146,500 |
| Cash and cash equivalents at beginning of period | 684,800 | 684,800 | 684,800 | 724,000 |
| Cash and cash equivalents at end of period | 692,300 | 722,800 | 643,100 | 577,500 |
Gates Industrial Corp plc (GTES)
Gates Industrial Corp plc (GTES)