Financial Summary (All financials)
In millions, except per share items | Jan-01-23 | Jan-02-22 | Jan-03-21 | Dec-29-19 | Dec-30-18 | Dec-31-17 | Jan-01-17 | Jan-03-16 |
Revenues | 4,015 | 3,476 | 2,705 | 2,358 | 2,112 | 1,862 | 1,648 | 1,452 |
Revenue growth | 15.5% | 28.5% | 14.7% | 11.6% | 13.5% | 13.0% | 13.5% | 23.4% |
Cost of goods sold | 2,593 | 2,263 | 1,803 | 1,584 | 1,434 | 1,266 | 1,133 | 1,023 |
Gross profit | 1,422 | 1,213 | 901 | 773 | 678 | 596 | 516 | 429 |
Gross margin | 35.4% | 34.9% | 33.3% | 32.8% | 32.1% | 32.0% | 31.3% | 29.6% |
Selling, general and administrative | 1,097 | 901 | 728 | 654 | 579 | 502 | 447 | 373 |
EBITA | 384 | 359 | 216 | 157 | 136 | 122 | 96 | 78 |
EBITA margin | 9.6% | 10.3% | 8.0% | 6.7% | 6.4% | 6.5% | 5.8% | 5.4% |
Amortization of intangibles | 51 | 45 | 36 | 32 | 29 | 24 | 22 | 18 |
EBIT | 333 | 314 | 180 | 125 | 107 | 98 | 74 | 60 |
EBIT margin | 8.3% | 9.0% | 6.6% | 5.3% | 5.1% | 5.3% | 4.5% | 4.1% |
Pre-tax income | 313 | 295 | 149 | 92 | 75 | 73 | 52 | 48 |
Income taxes | 68 | 56 | 28 | 14 | 1 | 18 | 21 | 20 |
Tax rate | 21.6% | 19.0% | 18.5% | 15.1% | 1.7% | 24.8% | 41.0% | 40.3% |
Net income | 245 | 238 | 121 | 78 | 74 | 55 | -91 | -15 |
Net margin | 6.1% | 6.9% | 4.5% | 3.3% | 3.5% | 2.9% | -5.5% | -1.0% |
|
Diluted EPS | $5.36 | $5.20 | $2.75 | $1.82 | $1.73 | $1.29 | ($3.01) | ($1.04) |
Shares outstanding (diluted) | 46 | 46 | 44 | 43 | 43 | 42 | 30 | 14 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|