Overview Financials News + Filings Key Docs Charts 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: |
| Revenue from Contract with Customer Benchmark | 0.0 | 0.0 | 0.0 | | | | | |
| Other | 1,988.3 | 1,594.8 | 1,183.7 | | | | | |
| Revenues [+] | 1,988.3 | 1,594.8 | 1,183.7 | 902.9 | 673.6 | 503.6 | 380.4 | 296.2 |
| Technology services | | | | | | | | 271.2 |
| Other | | | | | | | | 25.0 |
| Revenue growth [+] | 24.7% | 34.7% | 31.1% | 34.0% | 33.8% | 32.4% | 28.4% | 34.7% |
| Revenue from Contract with Customer Benchmark | 13.6% | 1000.0% | | | | | | |
| Cost of goods sold [+] | 641.7 | 448.4 | 323.6 | 231.0 | 157.1 | 121.3 | 92.2 | 194.8 |
| Cost of product sales | | | | | | | | 20.3 |
| Cost of technology services | | | | | | | | 66.4 |
| Other cost of sales | | | | | | | | 20.9 |
| Gross profit | 1,346.6 | 1,146.4 | 860.1 | 671.8 | 516.5 | 382.3 | 288.2 | 101.4 |
| Gross margin | 67.7% | 71.9% | 72.7% | 74.4% | 76.7% | 75.9% | 75.8% | 34.2% |
| Selling, general and administrative [+] | 1,350.1 | 1,138.4 | 783.8 | 581.1 | 431.9 | 312.5 | 235.6 | 187.0 |
| Sales and marketing | 1,057.2 | 854.2 | 583.8 | 439.1 | 329.1 | 240.2 | 180.1 | 139.9 |
| General and administrative | 292.9 | 284.3 | 200.0 | 142.0 | 102.8 | 72.3 | 55.5 | 47.1 |
| Research and development | 362.3 | 309.7 | 189.5 | 136.4 | 101.0 | 75.1 | 65.5 | 52.9 |
| Other operating expenses | 275.7 | | | | | | | -107.6 |
| EBITDA [+] | -394.9 | -176.5 | -37.6 | -7.8 | 6.8 | 10.9 | 1.8 | -17.5 |
| EBITDA growth | 123.8% | 369.1% | 382.1% | -214.2% | -37.1% | 505.9% | -110.3% | -49.9% |
| EBITDA margin | -19.9% | -11.1% | -3.2% | -0.9% | 1.0% | 2.2% | 0.5% | -5.9% |
| Depreciation | 72.1 | 58.9 | 39.8 | 27.2 | 18.9 | 15.4 | 13.6 | 13.5 |
| EBITA | -467.0 | -235.4 | -77.4 | -35.0 | -12.0 | -4.5 | -11.8 | -30.9 |
| EBITA margin | -23.5% | -14.8% | -6.5% | -3.9% | -1.8% | -0.9% | -3.1% | -10.4% |
| Amortization of intangibles | 174.5 | 66.4 | 35.8 | 10.7 | 4.4 | 0.8 | 1.1 | |
| EBIT [+] | -641.5 | -301.8 | -113.2 | -45.7 | -16.4 | -5.3 | -12.9 | -30.9 |
| EBIT growth | 112.6% | 166.5% | 147.9% | 177.9% | 207.9% | -58.5% | -58.4% | -31.6% |
| EBIT margin | -32.3% | -18.9% | -9.6% | -5.1% | -2.4% | -1.1% | -3.4% | -10.4% |
| Non-recurring items | 8.0 | | | | | | | |
| Interest expense | 4.8 | 64.4 | 49.3 | 20.5 | 16.1 | 0.1 | 0.7 | 1.1 |
| Interest expense | 4.8 | 64.4 | 49.3 | 20.5 | 16.1 | 0.1 | 0.7 | 1.1 |
| Other income (expense), net [+] | -219.8 | -7.6 | 80.5 | 9.2 | 6.5 | 1.5 | -2.4 | -1.3 |
| Other non-operating income | | | | | 6.5 | 1.5 | | |
| Other | -219.8 | -7.6 | 80.5 | 9.2 | -6.5 | -1.5 | -2.4 | -1.3 |
| Pre-tax income | -874.1 | -373.7 | -82.1 | -56.9 | -26.1 | -3.9 | -16.0 | -33.4 |
| Income taxes | 5.1 | 2.5 | 0.9 | -3.3 | 0.1 | 0.3 | 0.2 | -1.3 |
| Tax rate | | | | 5.9% | | | | 3.8% |
| Net income | -879.2 | -376.3 | -83.0 | -53.6 | -26.2 | -4.2 | -16.2 | -32.1 |
| Net margin | -44.2% | -23.6% | -7.0% | -5.9% | -3.9% | -0.8% | -4.3% | -10.8% |
| |
| Basic EPS [+] | ($9.23) | ($4.10) | ($0.94) | ($0.64) | ($0.33) | ($0.06) | ($0.22) | ($0.46) |
| Growth | 125.1% | 338.2% | 45.1% | 95.6% | 498.1% | -75.2% | -51.5% | -36.7% |
| Diluted EPS [+] | ($9.23) | ($4.10) | ($0.94) | ($0.64) | ($0.33) | ($0.06) | ($0.22) | ($0.46) |
| Growth | 125.1% | 338.2% | 45.1% | 95.6% | 498.1% | -75.2% | -51.5% | -36.7% |
| |
| Shares outstanding (basic) [+] | 95.2 | 91.7 | 88.7 | 83.1 | 79.5 | 76.3 | 73.0 | 70.1 |
| Growth | 3.8% | 3.4% | 6.7% | 4.6% | 4.2% | 4.5% | 4.2% | 4.9% |
| Shares outstanding (diluted) [+] | 95.2 | 91.7 | 88.7 | 83.1 | 79.5 | 76.3 | 73.0 | 70.1 |
| Growth | 3.8% | 3.4% | 6.7% | 4.6% | 4.2% | 4.5% | 4.2% | 4.9% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|