STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.3B | $11.5B | $12.2B | $13.0B | $882.7M | |
| YoY % | +3.5% | +11.5% | +5.4% | +6.9% | -93.2% | |
| P / Sales | 2.8x | 3.3x | 3.3x | 2.6x | 2.6x | |
| EV / Sales | 20.2x | 19.6x | 18.9x | 17.4x | 23.8x | |
| Gross Profit, Adj. | $9.6B | $10.8B | $11.3B | $11.6B | $553.0M | |
| YoY % | +4.1% | +12.3% | +4.9% | +2.1% | -95.2% | |
| Margin % | 92.9% | 93.5% | 93.1% | 88.9% | 62.6% | |
| EV / Gross Profit | 21.8x | 20.9x | 20.3x | 19.6x | 38.0x | |
| EBITDA, Adj. | $3.3B | $3.7B | $3.8B | $4.2B | $183.6M | |
| YoY % | -1.2% | +12.8% | +4.4% | +9.7% | -95.6% | |
| Margin % | 31.5% | 31.8% | 31.5% | 32.4% | 20.8% | |
| EV / EBITDA | 64.3x | 61.5x | 60.0x | 53.9x | 114.4x | |
| EBIT | $2.9B | $3.5B | $3.3B | $4.1B | $121.9M | |
| YoY % | -6.7% | +20.0% | -5.0% | +22.1% | -97.0% | |
| Margin % | 28.2% | 30.3% | 27.4% | 31.2% | 13.8% | |
| EV / EBIT | 71.7x | 64.5x | 69.2x | 55.8x | 172.3x | |
| Net Income | $1.9B | $2.3B | $2.2B | $3.1B | $90.3M | |
| YoY % | -2.4% | +16.7% | -1.7% | +38.0% | -97.1% | |
| Net Margin | 18.7% | 19.6% | 18.3% | 23.6% | 10.2% | |
| EPS (GAAP) | $2.56 | $2.77 | $2.74 | $3.91 | $1.03 | |
| YoY % | -5.9% | +8.2% | -1.1% | +42.7% | -73.7% |