STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.1B | $5.4B | $5.7B | $5.5B | $5.8B | |
| YoY % | +7.2% | +4.4% | +6.1% | -3.3% | +4.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.3B | $4.4B | $4.6B | $4.6B | $4.8B | |
| YoY % | +6.7% | +3.3% | +4.3% | -1.1% | +4.2% | |
| Margin % | 83.4% | 82.5% | 81.2% | 83.1% | 82.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.5B | $1.4B | $1.3B | $1.4B | $1.4B | |
| YoY % | +8.9% | -8.0% | -9.1% | +8.0% | +2.6% | |
| Margin % | 30.0% | 26.4% | 22.6% | 25.3% | 24.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $960.5M | $774.8M | $600.7M | $694.0M | $708.3M | |
| YoY % | +5.4% | -19.3% | -22.5% | +15.5% | +2.1% | |
| Margin % | 18.7% | 14.4% | 10.6% | 12.6% | 12.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $867.0M | $630.1M | $529.5M | $780.1M | $555.6M | |
| YoY % | +36.2% | -27.3% | -16.0% | +47.3% | -28.8% | |
| Net Margin | 16.9% | 11.7% | 9.3% | 14.2% | 9.6% | |
| EPS (GAAP) | $2.57 | $1.89 | $1.65 | $2.52 | $1.84 | |
| YoY % | +38.9% | -26.5% | -12.7% | +52.7% | -27.0% |