Overview Financials News + Filings Key Docs Charts 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 |
| | 8-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| Other non-U.S. | | 606.3 | 379.1 | 195.7 | | | | |
| United Kingdom | | 329.2 | 195.8 | 72.5 | 51.4 | | | |
| Other international | | | | | 129.8 | | | |
| Other | | 1,393.6 | 1,150.7 | 550.3 | 422.5 | | | |
| Total revenues | 2,566.1 | 2,329.1 | 1,725.6 | 818.4 | 603.7 | 441.2 | 365.0 | 273.5 |
| Revenue growth [+] | 10.2% | 35.0% | 110.9% | 35.6% | 36.8% | 20.9% | 33.4% | 39.8% |
| Other non-U.S. | | 59.9% | 93.7% | | | | | |
| United Kingdom | | 68.1% | 170.2% | 41.0% | | | | |
| Cost of goods sold | 744.6 | 654.5 | 464.7 | 271.0 | 190.8 | 151.0 | 123.3 | 97.0 |
| Gross profit | 1,821.5 | 1,674.6 | 1,260.9 | 547.3 | 412.9 | 290.2 | 241.6 | 176.5 |
| Gross margin | 71.0% | 71.9% | 73.1% | 66.9% | 68.4% | 65.8% | 66.2% | 64.5% |
| Selling, general and administrative [+] | 1,022.7 | 937.3 | 656.8 | 336.7 | 240.9 | 200.6 | 168.4 | 135.7 |
| Sales and marketing | 710.4 | 654.8 | 500.8 | 215.6 | 158.0 | 109.1 | 82.2 | 66.8 |
| General and administrative | 312.3 | 282.5 | 156.0 | 121.1 | 82.9 | 91.5 | 86.2 | 68.9 |
| Research and development | 412.4 | 271.5 | 180.1 | 121.9 | 97.2 | 74.6 | 55.1 | 42.7 |
| EBITDA [+] | 483.2 | 540.0 | 482.2 | 136.8 | 101.5 | 42.3 | 40.7 | 16.7 |
| EBITDA growth | -10.5% | 12.0% | 252.5% | 34.7% | 140.3% | 3.9% | 143.9% | 51.9% |
| EBITDA margin | 18.8% | 23.2% | 27.9% | 16.7% | 16.8% | 9.6% | 11.1% | 6.1% |
| Depreciation | 96.7 | 45.9 | 43.0 | 38.4 | 22.4 | 23.8 | 19.2 | 16.4 |
| EBITA | 386.5 | 494.1 | 439.2 | 98.4 | 79.1 | 18.5 | 21.4 | 0.3 |
| EBITA margin | 15.1% | 21.2% | 25.5% | 12.0% | 13.1% | 4.2% | 5.9% | 0.1% |
| Amortization of intangibles | | 28.4 | 15.2 | 9.6 | 4.3 | 3.4 | 3.3 | 2.2 |
| EBIT [+] | 386.5 | 465.7 | 424.0 | 88.8 | 74.8 | 15.1 | 18.1 | -1.9 |
| EBIT growth | -17.0% | 9.8% | 377.7% | 18.7% | 396.7% | -16.9% | -1062.2% | -69.9% |
| EBIT margin | 15.1% | 20.0% | 24.6% | 10.8% | 12.4% | 3.4% | 5.0% | -0.7% |
| Non-recurring items [+] | 1,045.0 | | | | | 3.2 | 0.6 | |
| Asset impairment | 1,045.0 | | | | | 3.2 | 0.6 | |
| Interest expense, net [+] | | 9.9 | 42.0 | 24.3 | 22.2 | 11.1 | 7.2 | 1.2 |
| Interest expense | | 9.9 | 42.0 | 24.3 | 22.2 | 11.1 | 7.2 | 1.5 |
| Interest income | | | | | | | | 0.3 |
| Other income (expense), net [+] | -3.4 | 15.8 | -16.3 | 16.2 | 2.5 | 31.5 | -13.2 | -24.9 |
| Gain (loss) on debt retirement | | | -16.9 | | | | | |
| Unrealized gain/loss on derivatives | | | | | | | | -3.1 |
| Gain (loss) on foreign currency transactions | | 13.7 | -6.5 | 3.0 | -6.5 | 29.1 | -15.0 | -21.8 |
| Other | -3.4 | | | | | | | |
| Pre-tax income | -662.0 | 471.7 | 365.7 | 80.6 | 55.1 | 32.3 | -2.9 | -28.0 |
| Income taxes | 32.3 | -21.9 | 16.5 | -15.2 | -22.4 | -49.5 | 27.0 | 26.1 |
| Tax rate | | | 4.5% | | | | | |
| Net income | -694.3 | 493.5 | 349.2 | 95.9 | 77.5 | 81.8 | -29.9 | -54.1 |
| Net margin | -27.1% | 21.2% | 20.2% | 11.7% | 12.8% | 18.5% | -8.2% | -19.8% |
| |
| Basic EPS [+] | ($5.48) | $3.88 | $2.88 | $0.80 | $0.64 | $0.69 | ($0.26) | ($0.59) |
| Growth | -241.2% | 34.7% | 259.4% | 24.2% | -6.5% | -362.1% | -55.6% | 56.7% |
| Diluted EPS [+] | ($5.48) | $3.36 | $2.56 | $0.76 | $0.61 | $0.67 | ($0.26) | ($0.59) |
| Growth | -262.8% | 31.4% | 235.6% | 25.1% | -8.9% | -354.1% | -55.6% | 56.7% |
| |
| Shares outstanding (basic) [+] | 126.8 | 127.2 | 121.3 | 119.7 | 120.1 | 118.5 | 113.6 | 91.1 |
| Growth | -0.4% | 4.9% | 1.3% | -0.4% | 1.4% | 4.4% | 24.6% | 126.4% |
| Shares outstanding (diluted) [+] | 126.8 | 146.7 | 136.4 | 125.7 | 127.1 | 122.3 | 113.6 | 91.1 |
| Growth | -13.6% | 7.5% | 8.5% | -1.1% | 3.9% | 7.7% | 24.6% | 126.4% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|