STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.8B | $17.9B | $19.3B | $19.4B | $19.0B | |
| YoY % | +5.2% | +6.5% | +7.4% | +0.5% | -1.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.4B | $5.3B | $6.7B | $6.1B | $6.1B | |
| YoY % | -22.5% | +19.7% | +26.8% | -9.2% | -0.8% | |
| Margin % | 26.4% | 29.6% | 35.0% | 31.6% | 31.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.5B | $3.4B | $4.7B | $4.0B | $4.0B | |
| YoY % | -37.2% | +36.2% | +36.7% | -15.9% | +0.1% | |
| Margin % | 15.0% | 19.2% | 24.4% | 20.4% | 20.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.4B | $3.2B | $4.4B | $3.8B | $3.6B | |
| YoY % | -38.8% | +35.7% | +37.7% | -15.0% | -4.5% | |
| Margin % | 14.1% | 18.0% | 23.0% | 19.5% | 18.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.5B | $2.7B | $3.8B | $2.9B | $2.8B | |
| YoY % | -50.5% | +75.7% | +38.9% | -24.1% | -0.7% | |
| Net Margin | 9.1% | 15.1% | 19.5% | 14.7% | 14.9% | |
| EPS (GAAP) | $4.52 | $7.89 | $10.92 | $8.42 | $8.62 | |
| YoY % | -50.4% | +74.6% | +38.4% | -22.9% | +2.4% |