Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-25-21 | Dec-26-20 | Dec-28-19 | Dec-29-18 | Dec-30-17 | Dec-31-16 | Dec-26-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| Point in time | | | | | 3,176.9 | 2,954.9 | | |
| Americas | 2,429.0 | 2,349.5 | 1,968.1 | | 1,596.7 | 1,504.2 | 1,538.6 | 1,469.2 |
| EMEA | 1,633.6 | 1,858.9 | 1,579.7 | | 1,205.0 | 1,172.5 | 1,120.8 | 1,013.1 |
| Fitness Segment | 1,109.4 | 1,533.8 | 1,317.5 | | 858.3 | 762.2 | | |
| Other | | | | | | | 386.4 | 337.9 |
| Total revenues [+] | 4,860.3 | 4,982.8 | 4,186.6 | 3,757.5 | 3,347.4 | 3,121.6 | 3,045.8 | 2,820.3 |
| Products | | | | | 3,347.4 | 3,121.6 | | |
| Other income | | | | | | | 4.0 | 11.4 |
| Revenue growth [+] | -2.5% | 19.0% | 11.4% | 12.2% | 7.2% | 2.5% | 8.0% | -1.8% |
| Point in time | | | | | 7.5% | | | |
| Americas | 3.4% | 19.4% | | | 6.2% | -2.2% | 4.7% | -4.5% |
| EMEA | -12.1% | 17.7% | | | 2.8% | 4.6% | 10.6% | -3.9% |
| Fitness Segment | -27.7% | 16.4% | | | 12.6% | | | |
| Outdoor Segment | 16.6% | 13.6% | | | 15.9% | | | |
| Cost of goods sold | 2,053.5 | 2,092.3 | 1,705.2 | 1,523.5 | 1,367.7 | 1,323.6 | 1,357.3 | 1,281.6 |
| Gross profit | 2,806.8 | 2,890.5 | 2,481.3 | 2,234.0 | 1,979.7 | 1,797.9 | 1,688.5 | 1,538.7 |
| Gross margin | 57.7% | 58.0% | 59.3% | 59.5% | 59.1% | 57.6% | 55.4% | 54.6% |
| Selling, general and administrative [+] | 1,778.9 | 1,671.8 | 1,427.1 | 1,288.4 | 633.6 | 602.7 | 587.7 | 562.1 |
| Sales and marketing | | | | | 155.4 | 164.7 | 177.1 | 167.2 |
| Other selling, general and administrative | | | | | 478.2 | 438.0 | 410.6 | 394.9 |
| Research and development | | | | | 567.8 | 511.6 | 468.0 | 427.0 |
| Other operating expenses | -74.3 | 23.6 | -98.3 | -83.3 | | | | |
| EBITDA [+] | | | | | 874.5 | 769.9 | 719.2 | 627.9 |
| EBITDA growth | -7.8% | 3.7% | 12.0% | 17.6% | 13.6% | 7.0% | 14.5% | -18.2% |
| EBITDA margin | 22.7% | 24.0% | 27.5% | 27.4% | 26.1% | 24.7% | 23.6% | 22.3% |
| Depreciation | -30.6 | -35.5 | -34.8 | -26.2 | 74.4 | 65.4 | 72.0 | 71.2 |
| EBITA | 1,132.7 | 1,230.5 | 1,187.4 | 1,055.1 | 800.1 | 704.5 | 647.2 | 556.7 |
| EBITA margin | 23.3% | 24.7% | 28.4% | 28.1% | 23.9% | 22.6% | 21.2% | 19.7% |
| Amortization of intangibles | 30.6 | 35.5 | 34.8 | 26.2 | 21.8 | 20.9 | 14.3 | 7.1 |
| EBIT [+] | 1,102.1 | 1,195.0 | 1,152.6 | 1,028.9 | 778.3 | 683.6 | 632.9 | 549.6 |
| EBIT growth | -7.8% | 3.7% | 12.0% | 32.2% | 13.9% | 8.0% | 15.2% | -20.4% |
| EBIT margin | 22.7% | 24.0% | 27.5% | 27.4% | 23.3% | 21.9% | 20.8% | 19.5% |
| Interest income | | | | | 47.1 | 36.9 | 33.4 | 29.7 |
| Interest income | | | | | 47.1 | 36.9 | 33.4 | 29.7 |
| Other income (expense), net [+] | -37.1 | 11.8 | -49.2 | -41.6 | -2.2 | -23.5 | -27.6 | -12.0 |
| Gain (loss) on foreign currency transactions | | | | | -7.6 | | -31.7 | -23.5 |
| Other | | | | | 5.4 | -0.9 | | |
| Pre-tax income | 1,065.0 | 1,206.8 | 1,103.4 | 987.2 | 823.2 | 697.1 | 638.6 | 567.2 |
| Income taxes | 91.4 | 124.6 | 111.1 | 34.7 | 129.2 | -11.9 | 120.9 | 111.0 |
| Tax rate | 8.6% | 10.3% | 10.1% | 3.5% | 15.7% | | 18.9% | 19.6% |
| Net income | 973.6 | 1,082.2 | 992.3 | 952.5 | 694.1 | 709.0 | 517.7 | 456.2 |
| Net margin | 20.0% | 21.7% | 23.7% | 25.3% | 20.7% | 22.7% | 17.0% | 16.2% |
| |
| Basic EPS [+] | $5.06 | $5.63 | $5.19 | $5.01 | $3.68 | $3.77 | $2.74 | $2.39 |
| Growth | -10.2% | 8.4% | 3.6% | 36.3% | -2.5% | 37.7% | 14.6% | 26.9% |
| Diluted EPS [+] | $5.04 | $5.61 | $5.17 | $4.99 | $3.66 | $3.76 | $2.73 | $2.39 |
| Growth | -10.0% | 8.4% | 3.6% | 36.4% | -2.6% | 37.4% | 14.5% | 27.3% |
| |
| Dividends per share [+] | | | | $2.28 | $2.12 | $1.53 | $2.55 | $1.98 |
| Growth | | | -100.0% | 7.5% | 38.6% | -40.0% | 28.6% | 6.4% |
| |
| Shares outstanding (basic) [+] | 192.5 | 192.2 | 191.1 | 189.9 | 188.6 | 187.8 | 188.8 | 190.6 |
| Growth | 0.2% | 0.6% | 0.6% | 0.7% | 0.4% | -0.5% | -1.0% | -1.3% |
| Shares outstanding (diluted) [+] | 193.0 | 193.0 | 191.9 | 190.9 | 189.7 | 188.7 | 189.3 | 191.1 |
| Growth | 0.0% | 0.6% | 0.5% | 0.6% | 0.5% | -0.3% | -0.9% | -1.6% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|