
Edwards Lifesciences (EW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.4B
Gross Profit
1.1B
78.65%
Operating Income
409.9M
29.02%
Net Income
356.4M
25.23%
EPS (Diluted)
$0.61
Balance Sheet Metrics
Total Assets
13.0B
Total Liabilities
2.8B
Shareholders Equity
10.2B
Debt to Equity
0.28
Cash Flow Metrics
Operating Cash Flow
294.0M
Free Cash Flow
224.4M
Revenue & Profitability Trend
Edwards Lifesciences Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.4B | 6.0B | 5.4B | 5.2B | 4.4B |
Cost of Goods Sold | 1.1B | 1.4B | 1.1B | 1.2B | 1.1B |
Gross Profit | 4.3B | 4.6B | 4.3B | 4.0B | 3.3B |
Gross Margin % | 79.5% | 77.0% | 79.9% | 76.1% | 75.4% |
Operating Expenses | |||||
Research & Development | 1.1B | 1.1B | 945.2M | 903.1M | 760.7M |
Selling, General & Administrative | 1.8B | 1.8B | 1.6B | 1.5B | 1.2B |
Other Operating Expenses | -300.0K | - | - | - | - |
Total Operating Expenses | 2.8B | 2.9B | 2.5B | 2.4B | 2.0B |
Operating Income | 1.5B | 1.7B | 1.8B | 1.6B | 1.3B |
Operating Margin % | 27.2% | 28.8% | 33.2% | 30.3% | 30.0% |
Non-Operating Items | |||||
Interest Income | 120.3M | 67.2M | 35.5M | 17.4M | 23.4M |
Interest Expense | 19.8M | 17.6M | 19.2M | 18.4M | 15.8M |
Other Non-Operating Income | -32.5M | -180.1M | -38.1M | 116.2M | -407.5M |
Pre-tax Income | 1.5B | 1.6B | 1.8B | 1.7B | 916.7M |
Income Tax | 152.1M | 198.7M | 245.5M | 198.9M | 93.3M |
Effective Tax Rate % | 9.8% | 12.4% | 13.9% | 11.7% | 10.2% |
Net Income | 4.2B | 1.4B | 1.5B | 1.5B | 823.4M |
Net Margin % | 76.7% | 23.3% | 28.3% | 28.7% | 18.8% |
Key Metrics | |||||
EBITDA | 1.8B | 1.9B | 2.0B | 1.7B | 1.4B |
EPS (Basic) | $6.98 | $2.31 | $2.46 | $2.41 | $1.32 |
EPS (Diluted) | $6.97 | $2.30 | $2.44 | $2.38 | $1.30 |
Basic Shares Outstanding | 597700000 | 606700000 | 619000000 | 623300000 | 622600000 |
Diluted Shares Outstanding | 597700000 | 606700000 | 619000000 | 623300000 | 622600000 |
Income Statement Trend
Edwards Lifesciences Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.0B | 1.1B | 769.0M | 862.8M | 1.2B |
Short-term Investments | 930.7M | 500.5M | 446.3M | 604.0M | 219.4M |
Accounts Receivable | 609.1M | 775.1M | 643.0M | 582.2M | 514.6M |
Inventory | 1.1B | 1.2B | 875.5M | 726.7M | 802.3M |
Other Current Assets | 347.6M | 239.3M | 195.9M | 237.1M | 208.2M |
Total Current Assets | 6.3B | 4.0B | 3.1B | 3.2B | 3.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 98.2M | 131.9M | 129.7M | 131.3M | 136.4M |
Goodwill | 4.7B | 2.9B | 2.6B | 2.7B | 2.7B |
Intangible Assets | 1.2B | 428.4M | 285.2M | 323.6M | 331.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.7B | 1.2B | 783.1M | 357.5M | 350.5M |
Total Non-Current Assets | 6.8B | 5.3B | 5.2B | 5.3B | 4.1B |
Total Assets | 13.1B | 9.4B | 8.3B | 8.5B | 7.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 197.4M | 201.4M | 201.9M | 204.5M | 196.5M |
Short-term Debt | 23.4M | 24.9M | 25.5M | 25.5M | 27.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 10.3M | 15.2M | 20.7M | 3.9M | 39.3M |
Total Current Liabilities | 1.5B | 1.2B | 1.0B | 1.0B | 893.9M |
Non-Current Liabilities | |||||
Long-term Debt | 676.6M | 670.0M | 665.8M | 664.8M | 667.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 756.6M | 603.6M | 511.2M | 588.3M | 652.9M |
Total Non-Current Liabilities | 1.5B | 1.4B | 1.5B | 1.6B | 1.8B |
Total Liabilities | 3.0B | 2.6B | 2.5B | 2.7B | 2.7B |
Equity | |||||
Common Stock | 654.8M | 650.5M | 646.3M | 642.0M | 636.4M |
Retained Earnings | 13.2B | 9.0B | 7.6B | 6.1B | 4.6B |
Treasury Stock | 6.2B | 5.0B | 4.1B | 2.4B | 1.9B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.1B | 6.7B | 5.8B | 5.8B | 4.6B |
Key Metrics | |||||
Total Debt | 700.0M | 694.9M | 691.3M | 690.3M | 694.9M |
Working Capital | 4.8B | 2.8B | 2.1B | 2.1B | 2.2B |
Balance Sheet Composition
Edwards Lifesciences Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 4.2B | 1.4B | 1.5B | 1.5B | 823.4M |
Depreciation & Amortization | 155.2M | 144.9M | 139.6M | 134.8M | 107.2M |
Stock-Based Compensation | 162.3M | 139.4M | 126.8M | 109.3M | 92.6M |
Working Capital Changes | -253.5M | -301.6M | -376.5M | 166.6M | -199.8M |
Operating Cash Flow | 553.3M | 1.1B | 1.2B | 1.8B | 833.5M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 2.9B | -95.2M | 0 | 0 | 0 |
Investment Purchases | -992.0M | -105.5M | -778.9M | -1.9B | -861.7M |
Investment Sales | 857.6M | 715.8M | 1.4B | 529.2M | 777.0M |
Investing Cash Flow | 2.6B | 440.1M | 517.1M | -1.4B | -123.8M |
Financing Activities | |||||
Share Repurchases | -1.2B | -879.6M | -1.7B | -512.8M | -625.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 5.2M | 16.2M |
Debt Repayment | - | -300.0K | -200.0K | -7.0M | -17.0M |
Financing Cash Flow | -1.2B | -880.9M | -1.7B | -514.9M | -627.4M |
Free Cash Flow | 259.9M | 629.5M | 953.4M | 1.4B | 647.0M |
Net Change in Cash | 2.0B | 679.6M | -57.3M | -121.4M | 82.3M |
Cash Flow Trend
Edwards Lifesciences Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
32.50
Forward P/E
31.71
Price to Book
4.33
Price to Sales
8.02
PEG Ratio
31.71
Profitability Ratios
Profit Margin
72.96%
Operating Margin
28.12%
Return on Equity
15.53%
Return on Assets
8.42%
Financial Health
Current Ratio
4.68
Debt to Equity
6.62
Beta
1.08
Per Share Data
EPS (TTM)
$2.39
Book Value per Share
$17.94
Revenue per Share
$9.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ew | 45.6B | 32.50 | 4.33 | 15.53% | 72.96% | 6.62 |
Abbott Laboratories | 229.3B | 16.53 | 4.53 | 30.93% | 32.43% | 26.50 |
Boston Scientific | 152.9B | 61.41 | 6.81 | 11.55% | 13.55% | 53.09 |
Stryker | 144.4B | 50.16 | 6.81 | 14.25% | 12.25% | 80.83 |
Medtronic plc | 119.0B | 25.72 | 2.48 | 9.51% | 13.90% | 61.39 |
Dexcom | 31.4B | 56.46 | 12.22 | 22.83% | 13.29% | 100.24 |
Financial data is updated regularly. All figures are in the company's reporting currency.