STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.0B | $11.6B | $11.5B | $11.8B | $13.8B | |
| YoY % | +21.2% | +5.9% | -1.4% | +2.7% | +17.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.3B | $2.3B | $2.3B | $2.5B | $2.7B | |
| YoY % | +28.4% | +1.8% | -1.5% | +8.2% | +10.9% | |
| Margin % | 20.6% | 19.8% | 19.8% | 20.9% | 19.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.8B | $1.8B | $1.9B | $1.9B | $2.1B | |
| YoY % | +39.8% | +4.3% | +1.4% | +4.3% | +10.3% | |
| Margin % | 16.0% | 15.7% | 16.2% | 16.4% | 15.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $802.0M | $935.0M | $932.0M | $1.0B | $1.3B | |
| YoY % | +73.2% | +16.6% | -0.3% | +7.6% | +28.7% | |
| Margin % | 7.3% | 8.0% | 8.1% | 8.5% | 9.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $374.0M | $454.0M | $566.0M | $585.0M | $878.0M | |
| YoY % | +42.2% | +21.4% | +24.7% | +3.4% | +50.1% | |
| Net Margin | 3.4% | 3.9% | 4.9% | 5.0% | 6.4% | |
| EPS (GAAP) | $1.05 | $1.29 | $1.66 | $1.76 | $2.65 | |
| YoY % | +29.6% | +22.9% | +28.7% | +6.0% | +50.6% |