Financial Summary (All financials)
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 |
Revenues | 3,030.0 | 3,187.0 | 2,376.0 | 2,795.0 | 2,742.0 | 2,585.0 | 2,290.0 | 2,476.0 |
Revenue growth | -4.9% | 34.1% | -15.0% | 1.9% | 6.1% | 12.9% | -7.5% | 9.0% |
Cost of goods sold | 1,387.0 | 1,280.0 | 1,238.0 | 1,274.0 | 1,202.0 | 1,135.0 | 1,103.0 | 1,093.0 |
Gross profit | 1,643.0 | 1,907.0 | 1,138.0 | 1,521.0 | 1,540.0 | 1,450.0 | 1,187.0 | 1,383.0 |
Gross margin | 54.2% | 59.8% | 47.9% | 54.4% | 56.2% | 56.1% | 51.8% | 55.9% |
Sales and marketing | | | | 19.0 | 26.0 | 22.0 | 22.0 | 25.0 |
Research and development | 209.0 | 199.0 | 192.0 | | | | | |
General and administrative | 57.0 | 72.0 | 57.0 | 47.0 | 52.0 | 57.0 | 56.0 | 50.0 |
EBITA | 1,135.0 | 1,403.0 | 648.0 | 1,019.0 | 1,100.0 | 896.0 | 501.0 | 336.0 |
EBITA margin | 37.5% | 44.0% | 27.3% | 36.5% | 40.1% | 34.7% | 21.9% | 13.6% |
Amortization of intangibles | | | | | | | | 9.0 |
EBIT | 1,135.0 | 1,403.0 | 648.0 | 1,019.0 | 1,100.0 | 896.0 | 501.0 | 327.0 |
EBIT margin | 37.5% | 44.0% | 27.3% | 36.5% | 40.1% | 34.7% | 21.9% | 13.2% |
Pre-tax income | 1,152.0 | 1,446.0 | 672.0 | 1,053.0 | 1,143.0 | 936.0 | 705.0 | 451.0 |
Income taxes | 245.0 | 317.0 | 133.0 | 237.0 | 259.0 | 344.0 | 236.0 | 142.0 |
Tax rate | 21.3% | 21.9% | 19.8% | 22.5% | 22.7% | 36.8% | 33.5% | 31.5% |
Net income | 878.0 | 1,100.0 | 505.0 | 782.0 | 850.0 | 550.0 | 411.0 | 247.0 |
Net margin | 29.0% | 34.5% | 21.3% | 28.0% | 31.0% | 21.3% | 17.9% | 10.0% |
|
Diluted EPS | $5.84 | $6.86 | $3.05 | $4.19 | $4.12 | $2.62 | $2.01 | $1.21 |
Shares outstanding (diluted) | 150.3 | 160.2 | 165.6 | 186.5 | 206.5 | 209.7 | 204.3 | 203.7 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|