STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.0B | $6.1B | $6.3B | $6.4B | $6.7B | |
| YoY % | +0.0% | +2.1% | +2.6% | +2.5% | +3.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.5B | $3.6B | $3.7B | $3.9B | $4.0B | |
| YoY % | +0.1% | +3.8% | +2.6% | +3.6% | +3.6% | |
| Margin % | 58.3% | 59.3% | 59.3% | 59.9% | 59.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.3B | $1.4B | $1.5B | $1.7B | $1.6B | |
| YoY % | +0.3% | +5.9% | +7.8% | +8.7% | -2.4% | |
| Margin % | 22.3% | 23.1% | 24.3% | 25.7% | 24.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.0B | $1.2B | $1.3B | $1.4B | $1.4B | |
| YoY % | -4.2% | +12.8% | +10.0% | +10.4% | -3.1% | |
| Margin % | 17.4% | 19.3% | 20.7% | 22.3% | 20.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $624.0M | $703.0M | $764.0M | $847.0M | $1.1B | |
| YoY % | -0.8% | +12.7% | +8.7% | +10.9% | +27.0% | |
| Net Margin | 10.4% | 11.5% | 12.2% | 13.2% | 16.1% | |
| EPS (GAAP) | $3.05 | $3.56 | $3.97 | $4.54 | $5.89 | |
| YoY % | +3.0% | +16.7% | +11.5% | +14.4% | +29.7% |