STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.5B | $12.7B | $13.2B | $26.5B | $26.4B | |
| YoY % | -10.6% | +1.2% | +3.9% | +101.5% | -0.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.8B | $4.8B | $5.2B | $11.1B | $11.0B | |
| YoY % | -17.9% | -1.4% | +9.5% | +112.1% | -0.2% | |
| Margin % | 38.6% | 37.6% | 39.6% | 41.7% | 41.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.9B | $2.9B | $3.2B | $16.8B | $17.6B | |
| YoY % | -14.3% | +2.8% | +7.7% | +431.0% | +4.6% | |
| Margin % | 22.8% | 23.2% | 24.0% | 63.3% | 66.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.6B | $2.7B | $2.7B | $4.8B | $5.1B | |
| YoY % | -14.4% | +2.6% | +1.2% | +80.0% | +4.5% | |
| Margin % | 20.7% | 21.0% | 20.4% | 18.3% | 19.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.0B | $1.4B | $1.3B | $2.3B | $3.5B | |
| YoY % | +57.5% | -52.2% | -10.8% | +84.1% | +48.9% | |
| Net Margin | 23.6% | 11.2% | 9.6% | 8.7% | 13.1% | |
| EPS (GAAP) | $5.27 | $2.89 | $2.81 | $3.59 | $5.56 | |
| YoY % | +75.1% | -45.2% | -2.8% | +27.8% | +54.9% |