STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $90.0B | $92.1B | $104.1B | $121.9B | $138.6B | |
| YoY % | +6.1% | +2.3% | +13.1% | +17.0% | +13.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $17.8B | $20.2B | $22.4B | $33.8B | $36.1B | |
| YoY % | -1.2% | +13.5% | +10.6% | +51.3% | +6.6% | |
| Margin % | 19.8% | 21.9% | 21.5% | 27.8% | 26.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $5.9B | $7.0B | $7.8B | $8.2B | $10.1B | |
| YoY % | -5.1% | +18.5% | +12.0% | +5.3% | +23.2% | |
| Margin % | 6.5% | 7.6% | 7.5% | 6.7% | 7.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $4.7B | $5.8B | $6.7B | $7.1B | $8.8B | |
| YoY % | -10.9% | +23.8% | +14.5% | +5.9% | +24.9% | |
| Margin % | 5.2% | 6.3% | 6.4% | 5.8% | 6.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.8B | $3.8B | $4.8B | $4.6B | $6.2B | |
| YoY % | +55.6% | -2.4% | +28.2% | -4.9% | +34.7% | |
| Net Margin | 4.3% | 4.1% | 4.6% | 3.8% | 4.4% | |
| EPS (GAAP) | $14.35 | $14.19 | $18.47 | $17.98 | $24.95 | |
| YoY % | +55.8% | -1.1% | +30.2% | -2.7% | +38.8% |