STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.1B | $21.9B | $24.7B | $29.4B | $25.9B | |
| YoY % | — | +14.8% | +12.7% | +19.1% | -11.9% | |
| P / Sales | 0.0x | 0.0x | 0.0x | 0.0x | 0.0x | |
| EV / Sales | 0.0x | 22.4x | 21.1x | 19.4x | 24.2x | |
| Gross Profit, Adj. | $15.7B | $17.1B | $17.4B | $19.4B | $18.9B | |
| YoY % | — | +9.1% | +1.5% | +11.2% | -2.3% | |
| Margin % | 82.4% | 78.3% | 70.5% | 65.8% | 72.9% | |
| EV / Gross Profit | 0.0x | 28.6x | 29.9x | 29.5x | 33.2x | |
| EBITDA, Adj. | $4.3B | $5.1B | $5.6B | $5.5B | $4.8B | |
| YoY % | — | +20.4% | +9.5% | -2.0% | -13.7% | |
| Margin % | 22.4% | 23.5% | 22.8% | 18.8% | 18.4% | |
| EV / EBITDA | 0.0x | 95.5x | 92.5x | 103.5x | 131.6x | |
| EBIT | $4.3B | $5.1B | $5.6B | $5.5B | $4.8B | |
| YoY % | — | +20.4% | +9.5% | -2.0% | -13.7% | |
| Margin % | 22.4% | 23.5% | 22.8% | 18.8% | 18.4% | |
| EV / EBIT | 0.0x | 95.5x | 92.5x | 103.5x | 131.6x | |
| Net Income | $3.3B | $4.0B | $4.0B | $4.2B | $3.6B | |
| YoY % | — | +19.9% | +0.2% | +5.2% | -13.6% | |
| Net Margin | 17.5% | 18.2% | 16.2% | 14.3% | 14.0% | |
| EPS (GAAP) | $1031.50 | $1225.60 | $1241.80 | $1315.28 | $1133.03 | |
| YoY % | — | +18.8% | +1.3% | +5.9% | -13.9% |