Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

DEXCOM INC (DXCM)

Income Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    United States  2,142.01,849.41,509.51,161.5818.4596.2 347.4
    Distributor  2,470.82,024.31,437.61,011.6652.9538.0  
    Direct  439.0424.2489.1464.4378.7180.5  
    Other         54.6
Total revenues   [+]2,909.82,448.51,926.71,476.01,031.6718.5573.3402.0
            Revenue growth   [+]18.8%27.1%30.5%43.1%43.6%25.3%42.6%55.1%
Cost of goods sold  1,026.7768.0646.6544.5367.7226.4194.9123.6
Gross profit  1,883.11,680.51,280.1931.5663.9492.1378.4278.4
            Gross margin  64.7%68.6%66.4%63.1%64.4%68.5%66.0%69.3%
Selling, general and administrative  1,000.2806.8618.2515.7432.8349.2286.2198.0
Research and development  484.2517.1359.9273.5199.7185.4156.1137.5
Equity in earnings  0.211.6  80.1   
Other operating expenses   87.1  217.7   
EBITDA   [+]547.3379.4366.6191.0-77.1-26.4-48.9-46.3
            EBITDA margin  18.8%15.5%19.0%12.9%-7.5%-3.7%-8.5%-11.5%
Depreciation  148.498.364.648.729.116.115.010.8
EBITA  398.9281.1302.0142.3-106.2-42.5-63.9-57.1
            EBITA margin  13.7%11.5%15.7%9.6%-10.3%-5.9%-11.1%-14.2%
Amortization of intangibles  7.53.72.5     
EBIT   [+]391.4277.4299.5142.3-106.2-42.5-63.9-57.1
            EBIT margin  13.5%11.3%15.5%9.6%-10.3%-5.9%-11.1%-14.2%
Interest expense  18.618.817.760.322.712.80.70.4
Other income (expense), net   [+]18.0-1.816.122.22.46.7-0.3 
Pre-tax income  390.8256.8297.9104.2-126.5-48.6-64.9-57.5
Income taxes  49.639.9-251.83.10.61.60.70.1
            Tax rate  12.7%15.5% 3.0%    
Net income  341.2216.9549.7101.1-127.1-50.2-65.6-57.6
            Net margin  11.7%8.9%28.5%6.8%-12.3%-7.0%-11.4%-14.3%
   
Basic EPS   [+]$0.88$0.56$1.46$1.11($1.44)($0.58)($0.78)($0.72)
Diluted EPS   [+]$0.80$0.51$1.31$1.10($1.44)($0.58)($0.78)($0.72)
   
Shares outstanding (basic)   [+]389.4386.9377.591.188.286.383.679.8
Shares outstanding (diluted)   [+]427.5428.8420.492.388.286.383.679.8
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy