STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $62.6B | $64.7B | $68.8B | $74.5B | $80.7B | |
| YoY % | — | +3.3% | +6.4% | +8.3% | +8.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $42.6B | $45.0B | $47.9B | $52.0B | $56.4B | |
| YoY % | — | +5.5% | +6.4% | +8.6% | +8.5% | |
| Margin % | 68.1% | 69.6% | 69.6% | 69.7% | 69.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $20.0B | $21.4B | $22.9B | $24.7B | $26.3B | |
| YoY % | — | +7.3% | +6.9% | +7.7% | +6.4% | |
| Margin % | 31.9% | 33.2% | 33.3% | 33.1% | 32.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $12.2B | $13.6B | $14.9B | $16.0B | $16.8B | |
| YoY % | — | +11.4% | +9.9% | +7.3% | +5.2% | |
| Margin % | 19.5% | 21.0% | 21.7% | 21.5% | 20.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $6.2B | $6.8B | $8.4B | $8.2B | $8.7B | |
| YoY % | — | +9.9% | +22.9% | -2.6% | +6.3% | |
| Net Margin | 9.9% | 10.5% | 12.2% | 11.0% | 10.7% | |
| EPS (GAAP) | $1.14 | $1.28 | $1.60 | $1.62 | $1.78 | |
| YoY % | — | +12.3% | +25.0% | +1.3% | +9.9% |