STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.5B | $5.7B | $4.9B | $4.1B | $4.0B | |
| YoY % | -23.3% | +3.5% | -12.7% | -17.0% | -2.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.0B | $3.1B | $4.6B | $3.9B | $3.8B | |
| YoY % | +5.0% | +4.1% | +48.3% | -16.6% | -0.8% | |
| Margin % | 54.9% | 55.2% | 93.8% | 94.2% | 95.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.0B | $2.2B | $1.5B | $1.1B | $2.7B | |
| YoY % | +13.4% | +11.4% | -33.1% | -29.6% | +158.2% | |
| Margin % | 36.8% | 39.6% | 30.4% | 25.7% | 68.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.5B | $1.8B | $1.3B | $873.0M | $2.6B | |
| YoY % | +19.9% | +15.8% | -28.7% | -30.3% | +198.5% | |
| Margin % | 27.7% | 31.0% | 25.3% | 21.3% | 65.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $788.7M | $963.1M | $269.0M | $214.0M | $801.0M | |
| YoY % | +82.4% | +22.1% | -72.1% | -20.4% | +274.3% | |
| Net Margin | 14.4% | 17.0% | 5.4% | 5.2% | 20.0% | |
| EPS (GAAP) | $14.10 | $17.49 | $5.46 | $4.46 | $16.02 | |
| YoY % | +92.1% | +24.0% | -68.8% | -18.3% | +259.2% |