Overview Financials News + Filings Key Docs Charts Transactions Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Jan-01-22 | Jan-02-21 | Dec-28-19 | Dec-29-18 | Dec-30-17 | Dec-31-16 | Jan-02-16 |
| | 8-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Total revenues [+] | 2,035.8 | 1,239.2 | 1,143.7 | 937.8 | 858.3 | 790.2 | 674.0 | 630.1 |
| Products | | 1,239.2 | 1,143.7 | 936.4 | 829.9 | 738.2 | 674.0 | 599.3 |
| Revenue growth | 64.3% | 8.3% | 22.0% | 9.3% | 8.6% | 17.3% | 7.0% | 7.4% |
| Cost of goods sold | 977.0 | 430.8 | 400.7 | 308.7 | 283.4 | 268.2 | 234.6 | 220.1 |
| Gross profit | 1,058.8 | 808.3 | 743.1 | 629.2 | 574.9 | 522.0 | 439.4 | 410.0 |
| Gross margin | 52.0% | 65.2% | 65.0% | 67.1% | 67.0% | 66.1% | 65.2% | 65.1% |
| Selling, general and administrative | 657.4 | 395.3 | 369.1 | 314.7 | 285.4 | 273.0 | 254.7 | 252.7 |
| Research and development | 191.4 | 137.2 | 118.7 | 93.3 | 81.0 | 65.2 | 57.7 | 56.6 |
| Other operating expenses | | | -0.5 | | 0.4 | | -308.9 | -19.6 |
| EBITDA [+] | 346.1 | 311.4 | 285.1 | 244.7 | 229.2 | 203.8 | 452.8 | 135.9 |
| EBITDA growth | 11.1% | 9.2% | 16.5% | 6.8% | 12.4% | -55.0% | 233.1% | 16.9% |
| EBITDA margin | 17.0% | 25.1% | 24.9% | 26.1% | 26.7% | 25.8% | 67.2% | 21.6% |
| Depreciation and amortization | 136.1 | 35.6 | 29.3 | 23.5 | 21.1 | 20.1 | 16.8 | 15.7 |
| EBIT [+] | 210.0 | 275.8 | 255.8 | 221.2 | 208.0 | 183.8 | 435.9 | 120.3 |
| EBIT growth | -23.9% | 7.8% | 15.6% | 6.3% | 13.2% | -57.8% | 262.5% | 16.2% |
| EBIT margin | 10.3% | 22.3% | 22.4% | 23.6% | 24.2% | 23.3% | 64.7% | 19.1% |
| Interest income, net [+] | | 0.9 | 5.5 | 13.9 | 8.2 | 3.0 | -0.5 | |
| Interest expense | | 0.4 | 0.3 | 0.3 | 0.7 | 0.7 | 3.3 | |
| Interest income | | 0.9 | 5.5 | 13.9 | 8.2 | 3.0 | -0.5 | |
| Other income (expense), net [+] | -16.6 | -2.0 | 2.7 | -0.6 | -1.7 | -0.3 | 1.3 | -3.9 |
| Litigation settlement | | | -0.5 | | 0.4 | | -270.0 | -19.6 |
| Other | 16.6 | | | | 5.7 | 2.0 | | |
| Pre-tax income | 193.4 | 274.4 | 263.7 | 234.2 | 213.8 | 185.8 | 433.5 | 116.3 |
| Income taxes | 49.9 | 44.7 | 23.5 | 38.0 | 20.2 | 61.0 | 122.4 | 34.8 |
| Tax rate | 25.8% | 16.3% | 8.9% | 16.2% | 9.5% | 32.8% | 28.2% | 29.9% |
| Minority interest | | | | | | | | -1.8 |
| Net income | 143.5 | 229.6 | 240.3 | 196.2 | 193.5 | 124.8 | 311.1 | 83.3 |
| Net margin | 7.0% | 18.5% | 21.0% | 20.9% | 22.5% | 15.8% | 46.2% | 13.2% |
| |
| Basic EPS [+] | $2.68 | $4.16 | $4.39 | $3.67 | $3.70 | $2.42 | $6.28 | $1.62 |
| Growth | -35.7% | -5.2% | 19.6% | -0.8% | 52.8% | -61.4% | 286.9% | 22.5% |
| Diluted EPS [+] | $2.60 | $3.98 | $4.14 | $3.44 | $3.45 | $2.23 | $5.85 | $1.55 |
| Growth | -34.7% | -3.8% | 20.5% | -0.5% | 54.6% | -61.8% | 277.1% | 18.9% |
| |
| |
| Shares outstanding (basic) [+] | 53.6 | 55.2 | 54.7 | 53.4 | 52.3 | 51.5 | 49.5 | 51.3 |
| Growth | -2.8% | 0.9% | 2.4% | 2.2% | 1.5% | 4.0% | -3.5% | -6.2% |
| Shares outstanding (diluted) [+] | 55.2 | 57.7 | 58.0 | 57.1 | 56.0 | 55.9 | 53.2 | 53.7 |
| Growth | -4.3% | -0.6% | 1.6% | 1.9% | 0.3% | 5.0% | -1.0% | -3.4% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|