STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.7B | $28.0B | $26.1B | $28.9B | $29.4B | |
| YoY % | +9.8% | +1.1% | -6.6% | +10.8% | +1.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $8.5B | $8.9B | $7.9B | $9.5B | $9.7B | |
| YoY % | +8.9% | +4.2% | -11.5% | +20.2% | +2.6% | |
| Margin % | 30.9% | 31.8% | 30.1% | 32.7% | 33.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $3.2B | $3.0B | $2.4B | $6.8B | $4.3B | |
| YoY % | +4.1% | -7.9% | -18.6% | +180.3% | -37.1% | |
| Margin % | 11.7% | 10.6% | 9.3% | 23.4% | 14.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.3B | $2.0B | $1.2B | $5.9B | $3.5B | |
| YoY % | +2.0% | -12.9% | -40.7% | +393.6% | -41.3% | |
| Margin % | 8.3% | 7.2% | 4.6% | 20.3% | 11.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $2.2B | $1.4B | $5.1B | $4.5B | $2.5B | |
| YoY % | -1.8% | -33.8% | +257.6% | -11.7% | -45.6% | |
| Net Margin | 7.9% | 5.1% | 19.7% | 15.7% | 8.4% | |
| EPS (GAAP) | $1.02 | $0.67 | $2.43 | $2.25 | $1.30 | |
| YoY % | -1.0% | -34.3% | +262.7% | -7.4% | -42.2% |