STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.5B | $6.5B | $8.1B | $8.8B | $7.5B | |
| YoY % | +6.9% | -13.5% | +24.6% | +8.9% | -14.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $5.0B | $4.4B | $5.8B | $6.5B | $5.3B | |
| YoY % | +10.3% | -11.8% | +32.6% | +11.3% | -18.2% | |
| Margin % | 66.4% | 67.7% | 72.1% | 73.7% | 70.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $3.0B | $2.3B | $3.3B | $3.8B | $2.0B | |
| YoY % | +18.7% | -23.5% | +42.8% | +15.3% | -47.4% | |
| Margin % | 39.9% | 35.3% | 40.5% | 42.9% | 26.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.0B | $1.6B | $2.7B | $3.3B | $1.7B | |
| YoY % | +51.9% | -19.2% | +70.1% | +19.2% | -48.8% | |
| Margin % | 26.5% | 24.8% | 33.8% | 37.0% | 22.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.8B | $1.5B | $2.2B | $2.7B | $1.5B | |
| YoY % | +576.9% | -18.7% | +46.2% | +22.8% | -43.9% | |
| Net Margin | 24.6% | 23.2% | 27.2% | 30.7% | 20.1% | |
| EPS (GAAP) | $2.40 | $1.95 | $2.82 | $3.44 | $1.92 | |
| YoY % | +566.7% | -18.8% | +44.6% | +22.0% | -44.2% |