STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.1B | $4.8B | $4.2B | $4.5B | $4.5B | |
| YoY % | +6.6% | -5.3% | -12.8% | +7.2% | -0.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.7B | $3.3B | $2.9B | $3.1B | $3.1B | |
| YoY % | +6.7% | -10.8% | -11.8% | +4.9% | +1.0% | |
| Margin % | 72.9% | 68.6% | 69.4% | 67.9% | 68.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.7B | $1.3B | $809.8M | $864.1M | $1.0B | |
| YoY % | +2.6% | -22.4% | -38.2% | +6.7% | +15.8% | |
| Margin % | 33.2% | 27.2% | 19.3% | 19.2% | 22.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.5B | $1.1B | $618.0M | $653.5M | $787.4M | |
| YoY % | +0.8% | -26.5% | -44.8% | +5.7% | +20.5% | |
| Margin % | 30.0% | 23.3% | 14.7% | 14.5% | 17.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.0B | $781.3M | $402.4M | $460.5M | $591.0M | |
| YoY % | -0.4% | -24.5% | -48.5% | +14.4% | +28.3% | |
| Net Margin | 20.4% | 16.3% | 9.6% | 10.3% | 13.2% | |
| EPS (GAAP) | $3.61 | $2.79 | $1.45 | $1.65 | $2.09 | |
| YoY % | +2.3% | -22.7% | -48.0% | +13.8% | +26.7% |