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 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| ZHG Stock Purchase Agreement | | | | 1.7 | 5.1 | 3.9 | | |
| Other | | | | 1,396.5 | 1,367.2 | 1,259.4 | | |
| Revenues | 1,731.2 | 1,503.7 | 431.8 | 1,398.2 | 1,372.3 | 1,263.3 | 1,344.3 | 1,371.0 |
| Revenue growth [+] | 15.1% | 248.3% | -69.1% | 1.9% | 8.6% | -6.0% | -1.9% | -0.5% |
| ZHG Stock Purchase Agreement | | | | -66.7% | 30.8% | | | |
| Cost of goods sold | 1,223.7 | 1,071.8 | 673.4 | 649.7 | 706.0 | 702.1 | 736.8 | 708.7 |
| Gross profit | 507.5 | 432.0 | -241.7 | 748.6 | 666.3 | 561.2 | 607.5 | 662.3 |
| Gross margin | 29.3% | 28.7% | -56.0% | 53.5% | 48.6% | 44.4% | 45.2% | 48.3% |
| Selling, general and administrative | | | | 261.7 | 229.7 | 228.8 | 238.6 | 214.1 |
| Other operating expenses | | 234.4 | | 113.1 | 124.0 | 101.1 | 109.7 | 104.0 |
| EBITDA [+] | 660.2 | 346.2 | -91.1 | 373.8 | 312.6 | 231.3 | 259.2 | 344.2 |
| EBITDA growth | 90.7% | -479.9% | -124.4% | 19.6% | 35.2% | -10.8% | -24.7% | -2.1% |
| EBITDA margin | 38.1% | 23.0% | -21.1% | 26.7% | 22.8% | 18.3% | 19.3% | 25.1% |
| Depreciation | 152.6 | 148.7 | 150.5 | 160.6 | 161.0 | 158.7 | 199.6 | 177.7 |
| EBITA | 507.5 | 197.5 | -241.7 | 213.2 | 151.7 | 72.6 | 59.6 | 166.5 |
| EBITA margin | 29.3% | 13.1% | -56.0% | 15.2% | 11.1% | 5.7% | 4.4% | 12.1% |
| Amortization of intangibles | | | | | | 4.6 | 0.0 | 4.8 |
| EBIT [+] | 507.5 | 197.5 | -241.7 | 213.2 | 151.7 | 68.0 | 59.6 | 161.7 |
| EBIT growth | 156.9% | -181.7% | -213.4% | 40.6% | 123.1% | 14.1% | -63.2% | -7.9% |
| EBIT margin | 29.3% | 13.1% | -56.0% | 15.2% | 11.1% | 5.4% | 4.4% | 11.8% |
| Non-recurring items [+] | | | | | | 269.3 | | 2.3 |
| Asset impairment | | | | | | 269.3 | | |
| Interest expense | | | | 84.2 | 80.9 | 78.0 | 62.7 | 65.6 |
| Interest expense | 117.5 | 116.6 | 100.9 | 84.2 | 80.9 | 78.0 | 62.7 | 65.6 |
| Other income (expense), net [+] | 0.0 | 175.5 | -0.3 | 0.0 | -8.1 | -8.0 | -0.1 | -21.0 |
| Gain (loss) on debt retirement | | -58.8 | | | | | | |
| Other | | | | 0.0 | 0.1 | 0.1 | -0.1 | -0.1 |
| Pre-tax income | 390.1 | 256.3 | -342.8 | 129.0 | 62.7 | -287.4 | -3.2 | 72.8 |
| Income taxes | 98.9 | -0.2 | -30.5 | 39.5 | 17.9 | -85.0 | 9.3 | 23.7 |
| Tax rate | 25.3% | | 8.9% | 30.6% | 28.6% | 29.6% | | 32.5% |
| Net income | 291.2 | 256.5 | -312.3 | 89.5 | 44.8 | -202.4 | -12.5 | 49.1 |
| Net margin | 16.8% | 17.1% | -72.3% | 6.4% | 3.3% | -16.0% | -0.9% | 3.6% |
| |
| Basic EPS [+] | $4.18 | $3.28 | ($3.99) | $1.11 | $0.52 | ($2.36) | ($0.15) | $0.57 |
| Growth | 27.7% | -182.0% | -458.5% | 114.4% | -122.0% | 1498.4% | -125.8% | -0.1% |
| Diluted EPS [+] | $4.14 | $3.22 | ($3.99) | $1.10 | $0.52 | ($2.36) | ($0.15) | $0.57 |
| Growth | 28.5% | -180.7% | -461.8% | 114.2% | -121.9% | 1498.4% | -125.8% | 0.1% |
| |
| Dividends per share [+] | | | | | | $0.02 | $0.73 | $0.84 |
| Growth | | | | | -100.0% | -97.6% | -13.1% | 35.5% |
| |
| Shares outstanding (basic) [+] | 69.6 | 78.3 | 78.2 | 80.3 | 86.2 | 85.8 | 84.9 | 85.9 |
| Growth | -11.1% | 0.1% | -2.6% | -6.8% | 0.4% | 1.0% | -1.1% | -1.5% |
| Shares outstanding (diluted) [+] | 70.3 | 79.6 | 78.2 | 81.0 | 86.9 | 85.8 | 84.9 | 86.0 |
| Growth | -11.7% | 1.8% | -3.5% | -6.7% | 1.3% | 1.0% | -1.2% | -1.7% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|