Overview Financials News + Filings IR Vault Key Docs Charts Transactions Holdings Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| United States | 1,966.5 | 1,657.2 | 1,413.9 | 864.8 | 454.5 | 266.0 | | |
| Outside of United States | 117.7 | 109.9 | 77.5 | 11.4 | | | | |
| Total revenues [+] | 2,084.3 | 1,767.1 | 1,491.4 | 876.3 | 454.5 | 266.0 | 99.4 | 39.4 |
| Services | | | | | | | | 39.4 |
| Revenue growth [+] | 17.9% | 18.5% | 70.2% | 92.8% | 70.9% | 167.7% | 152.0% | 2093.4% |
| United States | 18.7% | 17.2% | 63.5% | 90.3% | 70.9% | | | |
| Outside of United States | 7.1% | 41.9% | 577.1% | | | | | |
| Cost of goods sold | 574.4 | 458.8 | 354.3 | 216.7 | 116.6 | 78.3 | 45.2 | 24.5 |
| Gross profit | 1,509.9 | 1,308.3 | 1,137.1 | 659.6 | 337.8 | 187.7 | 54.2 | 14.9 |
| Gross margin | 72.4% | 74.0% | 76.2% | 75.3% | 74.3% | 70.6% | 54.5% | 37.9% |
| Selling, general and administrative [+] | 1,583.3 | 1,663.2 | 1,071.3 | 737.6 | 427.5 | 262.9 | 189.7 | 140.1 |
| Sales and marketing | 846.0 | 861.9 | 589.9 | 385.2 | 249.4 | 153.9 | 112.8 | 82.1 |
| General and administrative | 737.3 | 801.3 | 481.4 | 352.5 | 178.0 | 109.0 | 76.9 | 58.0 |
| Research and development | 393.4 | 385.6 | 554.1 | 139.7 | 67.3 | 42.1 | 33.5 | 33.9 |
| Other operating expenses | 13.2 | | -23.7 | | | | | |
| EBITDA [+] | -380.0 | -655.1 | -394.7 | -183.5 | -138.9 | -103.7 | -157.7 | -151.3 |
| EBITDA growth | -42.0% | 66.0% | 115.0% | 32.1% | 33.9% | -34.2% | 4.2% | 56.3% |
| EBITDA margin | -18.2% | -37.1% | -26.5% | -20.9% | -30.6% | -39.0% | -158.7% | -383.7% |
| Depreciation | 100.1 | 85.3 | 70.0 | 34.2 | 18.0 | 13.6 | 11.1 | 7.6 |
| EBITA | -480.1 | -740.5 | -464.6 | -217.7 | -156.9 | -117.3 | -168.8 | -158.9 |
| EBITA margin | -23.0% | -41.9% | -31.2% | -24.8% | -34.5% | -44.1% | -169.9% | -403.0% |
| Amortization of intangibles | 97.5 | 95.0 | 93.4 | 16.0 | 2.5 | 1.0 | 0.2 | 0.2 |
| EBIT [+] | -577.5 | -835.5 | -558.0 | -233.8 | -159.5 | -118.3 | -169.0 | -159.1 |
| EBIT growth | -30.9% | 49.7% | 138.7% | 46.6% | 34.8% | -30.0% | 6.3% | 58.2% |
| EBIT margin | -27.7% | -47.3% | -37.4% | -26.7% | -35.1% | -44.5% | -170.1% | -403.3% |
| Non-recurring items [+] | 16.0 | 20.2 | 209.7 | | | | | |
| Asset impairment | 16.0 | 20.2 | 209.7 | | | | | |
| Interest expense, net [+] | 19.6 | 18.6 | 67.9 | 172.7 | 15.6 | -3.9 | -2.0 | -1.3 |
| Interest expense | 19.6 | 18.6 | 67.9 | 199.2 | 36.8 | | | |
| Interest income | | | | 26.5 | 21.2 | 3.9 | 2.0 | 1.3 |
| Other income (expense), net | -19.4 | 31.8 | 6.6 | | | -0.2 | -0.2 | 0.0 |
| Pre-tax income | -632.6 | -842.5 | -829.1 | -406.4 | -175.1 | -114.6 | -167.2 | -157.8 |
| Income taxes | -9.1 | -246.9 | -5.5 | -193.4 | 0.1 | -0.2 | 0.0 | 0.0 |
| Tax rate | 1.4% | 29.3% | 0.7% | 47.6% | | 0.2% | 0.0% | 0.0% |
| Net income | -623.5 | -595.6 | -823.6 | -213.1 | -175.1 | -114.4 | -167.2 | -157.8 |
| Net margin | -29.9% | -33.7% | -55.2% | -24.3% | -38.5% | -43.0% | -168.3% | -400.1% |
| |
| Basic EPS [+] | ($3.54) | ($3.48) | ($5.45) | ($1.62) | ($1.43) | ($0.99) | ($1.63) | ($1.71) |
| Growth | 1.7% | -36.2% | 235.7% | 13.3% | 44.9% | -39.5% | -4.6% | 37.4% |
| Diluted EPS [+] | ($3.54) | ($3.48) | ($5.45) | ($1.62) | ($1.43) | ($0.99) | ($1.63) | ($1.71) |
| Growth | 1.7% | -36.2% | 235.7% | 13.3% | 44.9% | -39.5% | -4.6% | 37.4% |
| |
| Shares outstanding (basic) [+] | 176.4 | 171.3 | 151.1 | 131.3 | 122.2 | 115.7 | 102.3 | 92.1 |
| Growth | 2.9% | 13.4% | 15.1% | 7.4% | 5.6% | 13.0% | 11.1% | 14.8% |
| Shares outstanding (diluted) [+] | 176.4 | 171.3 | 151.1 | 131.3 | 122.2 | 115.7 | 102.3 | 92.1 |
| Growth | 2.9% | 13.4% | 15.1% | 7.4% | 5.6% | 13.0% | 11.1% | 14.8% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|