Edwards Lifesciences Corporation (EW)
Growth
Revenue 5Y9.88%
Revenue 3Y7.71%
EPS 5Y21.66%
EPS 3Y13.64%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC24.05%
ROE25.56%
ROA18.35%
ROTA19.01%
Capital Structure
Market Cap48.59B
EV48.51B
Cash769M
Current Ratio3.03
Debt/Equity0.30
Net Debt/EBITDA-0.05
EW
Income Statement
Select a metric from the list below to chart it
Dec '99
Dec '03
Dec '07
Dec '11
Dec '15
Dec '19
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,045.5 | 2,322.9 | 2,493.7 | 2,963.7 | 3,435.3 | 3,722.8 | 4,348.0 | 4,386.3 | 5,232.5 | 5,382.4 | |
| Revenue % Chg. | 7.7% | 13.6% | 7.4% | 18.8% | 15.9% | 8.4% | 16.8% | 0.9% | 19.3% | 2.9% | |
| Cost of Revenue | 522.4 | 625.6 | 617.2 | 797.4 | 875.3 | 939.4 | 1,114.4 | 1,080.6 | 1,248.9 | 1,080.4 | |
| Cost of Revenue % Chg. | 5.6% | 19.8% | -1.3% | 29.2% | 9.8% | 7.3% | 18.6% | -3.0% | 15.6% | -13.5% | |
| Gross Profit | 1,523.1 | 1,697.3 | 1,876.5 | 2,166.3 | 2,560.0 | 2,783.4 | 3,233.6 | 3,305.7 | 3,983.6 | 4,302.0 | |
| Gross Profit % Chg. | 8.4% | 11.4% | 10.6% | 15.4% | 18.2% | 8.7% | 16.2% | 2.2% | 20.5% | 8.0% | |
| Gross Profit Margin | 74.5% | 73.1% | 75.2% | 73.1% | 74.5% | 74.8% | 74.4% | 75.4% | 76.1% | 79.9% | |
| Gross Profit Margin % Chg. | 0.7% | -1.9% | 3.0% | -2.9% | 2.0% | 0.3% | -0.5% | 1.3% | 1.0% | 5.0% | |
| R&D Expenses | 323.0 | 356.7 | 383.1 | 477.8 | 552.6 | 622.2 | 752.7 | 760.7 | 903.1 | 945.2 | |
| R&D Expenses % Chg. | 10.9% | 10.4% | 7.4% | 24.7% | 15.7% | 12.6% | 21.0% | 1.1% | 18.7% | 4.7% | |
| Selling, General, & Admin Expenses | 745.6 | 858.0 | 850.7 | 904.7 | 984.7 | 1,088.5 | 1,242.2 | - | 1,493.7 | 1,567.6 | |
| Selling, General, & Admin Expenses % Chg. | 5.7% | 15.1% | -0.9% | 6.3% | 8.8% | 10.5% | 14.1% | - | - | 4.9% | |
| Other Expenses | - | - | - | - | - | - | - | 1,228.4 | - | - | |
| Operating Income | 454.5 | 482.6 | 642.7 | 783.8 | 1,022.7 | 748.2 | 1,146.8 | 897.6 | 1,690.3 | 1,748.5 | |
| Operating Income % Chg. | 11.3% | 6.2% | 33.2% | 22.0% | 30.5% | -26.8% | 53.3% | -21.7% | 88.3% | 3.4% | |
| Operating Income Margin | 22.2% | 20.8% | 25.8% | 26.4% | 29.8% | 20.1% | 26.4% | 20.5% | 32.3% | 32.5% | |
| Operating Income Margin % Chg. | 3.4% | -6.5% | 24.1% | 2.6% | 12.6% | -32.5% | 31.2% | -22.4% | 57.9% | 0.6% | |
| Total Other Income/Expenses Net | 60.8 | 661.4 | -20.3 | -45.9 | 12.2 | 13.2 | 19.7 | 19.1 | 11.7 | 18.9 | |
| Total Other Income/Expenses Net % Chg. | - | 987.8% | - | 126.1% | - | 8.2% | 49.2% | -3.0% | -38.7% | 61.5% | |
| Income Before Tax | 515.3 | 1,144.0 | 622.4 | 737.9 | 1,034.9 | 761.4 | 1,166.5 | 916.7 | 1,702.0 | 1,767.4 | |
| Income Before Tax % Chg. | 31.8% | 122.0% | -45.6% | 18.6% | 40.2% | -26.4% | 53.2% | -21.4% | 85.7% | 3.8% | |
| Income Before Tax Margin | 25.2% | 49.2% | 25.0% | 24.9% | 30.1% | 20.5% | 26.8% | 20.9% | 32.5% | 32.8% | |
| Income Before Tax Margin % Chg. | 22.4% | 95.5% | -49.3% | -0.2% | 21.0% | -32.1% | 31.2% | -22.1% | 55.6% | 1.0% | |
| Income Tax Expense | 123.6 | 332.9 | 127.5 | 168.4 | 451.3 | 39.2 | 119.6 | 93.3 | 198.9 | 245.5 | |
| Income Tax Expense % Chg. | 26.3% | 169.3% | -61.7% | 32.1% | 168.0% | -91.3% | 205.1% | -22.0% | 113.2% | 23.4% | |
| Net Income | 391.7 | 811.1 | 494.9 | 569.5 | 583.6 | 722.2 | 1,046.9 | 823.4 | 1,503.1 | 1,521.9 | |
| Net Income % Chg. | 33.6% | 107.1% | -39.0% | 15.1% | 2.5% | 23.7% | 45.0% | -21.3% | 82.5% | 1.3% | |
| Net Income Margin | 19.1% | 34.9% | 19.8% | 19.2% | 17.0% | 19.4% | 24.1% | 18.8% | 28.7% | 28.3% | |
| Net Income Margin % Chg. | 24.1% | 82.3% | -43.2% | -3.2% | -11.6% | 14.2% | 24.1% | -22.0% | 53.0% | -1.6% | |
| Weighted Avg. Shares Out | 670.2 | 639.0 | 646.5 | 639.0 | 632.7 | 627.6 | 624.9 | 622.6 | 623.6 | 619.0 | |
| Weighted Avg. Shares Out % Chg. | -2.8% | -4.7% | 1.2% | -1.2% | -1.0% | -0.8% | -0.4% | -0.4% | 0.2% | -0.7% | |
| EPS | 0.6 | 1.3 | 0.8 | 0.9 | 1.0 | 1.2 | 1.7 | 1.3 | 2.4 | 2.5 | |
| EPS % Chg. | 37.6% | 117.1% | -39.6% | 16.1% | 10.5% | 16.9% | 45.8% | -21.3% | 82.6% | 2.1% | |
| Weighted Avg. Shares Out Dil | 682.8 | 651.0 | 660.9 | 653.4 | 647.7 | 640.8 | 636.6 | 631.9 | 631.7 | 624.2 | |
| Weighted Avg. Shares Out Dil % Chg. | -3.8% | -4.7% | 1.5% | -1.1% | -0.9% | -1.1% | -0.7% | -0.7% | -0.0% | -1.2% | |
| EPS Diluted | 0.6 | 1.2 | 0.8 | 0.9 | 1.0 | 1.1 | 1.6 | 1.3 | 2.4 | 2.4 | |
| EPS Diluted % Chg. | 38.7% | 117.4% | -39.8% | 16.0% | 10.3% | 17.4% | 45.9% | -20.9% | 83.1% | 2.5% | |
| Interest Income | 4.6 | 6.4 | 7.9 | 10.8 | 20.3 | 32.0 | 32.2 | 23.4 | 17.4 | - | |
| Interest Income % Chg. | -4.2% | 39.1% | 23.4% | 36.7% | 88.0% | 57.6% | 0.6% | -27.3% | -25.6% | - | |
| Interest Expense | 9.8 | 17.2 | 17.2 | 19.2 | 23.2 | 29.9 | 20.7 | 15.8 | 18.4 | 16.3 | |
| Interest Expense % Chg. | 122.7% | 75.5% | - | 11.6% | 20.8% | 28.9% | -30.8% | -23.7% | 16.5% | -11.4% | |
| EBIT | 510.1 | 1,133.2 | 613.1 | 729.5 | 1,032.0 | 763.5 | 1,178.0 | 924.3 | 1,701.0 | 1,751.1 | |
| EBIT % Chg. | 30.3% | 122.2% | -45.9% | 19.0% | 41.5% | -26.0% | 54.3% | -21.5% | 84.0% | 2.9% | |
| EBIT Margin | 24.9% | 48.8% | 24.6% | 24.6% | 30.0% | 20.5% | 27.1% | 21.1% | 32.5% | 32.5% | |
| EBIT Margin % Chg. | 21.0% | 95.6% | -49.6% | 0.1% | 22.0% | -31.7% | 32.1% | -22.2% | 54.3% | 0.1% | |
| Depreciation & Amortization | 68.7 | 68.6 | 65.8 | 71.2 | 81.9 | 77.4 | 89.3 | 107.2 | 134.8 | - | |
| Depreciation & Amortization % Chg. | 19.9% | -0.1% | -4.1% | 8.2% | 15.0% | -5.5% | 15.4% | 20.0% | 25.7% | - | |
| EBITDA | 578.8 | 1,201.8 | 678.9 | 800.7 | 1,113.9 | 840.9 | 1,267.3 | 1,031.5 | 1,835.8 | 1,751.1 | |
| EBITDA % Chg. | 29.0% | 107.6% | -43.5% | 17.9% | 39.1% | -24.5% | 50.7% | -18.6% | 78.0% | -4.6% | |
| EBITDA Margin | 28.3% | 51.7% | 27.2% | 27.0% | 32.4% | 22.6% | 29.1% | 23.5% | 35.1% | 32.5% | |
| EBITDA Margin % Chg. | 19.8% | 82.8% | -47.4% | -0.8% | 20.0% | -30.3% | 29.0% | -19.3% | 49.2% | -7.3% |