STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.3B | $10.6B | $12.6B | $14.2B | $12.2B | |
| YoY % | -16.0% | +2.8% | +18.6% | +12.7% | -14.4% | |
| P / Sales | 1.4x | 1.7x | 1.5x | 1.4x | 2.0x | |
| EV / Sales | 3.3x | 3.8x | 3.4x | 3.2x | 4.5x | |
| Gross Profit, Adj. | $10.3B | $10.6B | $12.6B | $14.2B | $12.2B | |
| YoY % | -16.0% | +2.8% | +18.6% | +12.7% | -14.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 3.3x | 3.8x | 3.4x | 3.2x | 4.5x | |
| EBITDA, Adj. | $2.2B | $2.5B | $2.8B | $2.8B | $2.7B | |
| YoY % | -19.1% | +10.8% | +11.4% | -0.6% | -0.9% | |
| Margin % | 21.7% | 23.4% | 22.0% | 19.4% | 22.4% | |
| EV / EBITDA | 15.2x | 16.1x | 15.6x | 16.5x | 19.9x | |
| EBIT | $1.3B | $1.5B | $1.7B | $1.6B | $1.4B | |
| YoY % | -14.8% | +8.0% | +16.2% | -6.1% | -11.3% | |
| Margin % | 13.0% | 13.7% | 13.4% | 11.1% | 11.5% | |
| EV / EBIT | 25.4x | 27.6x | 25.6x | 28.7x | 38.7x | |
| Net Income | $725.0M | $866.0M | $1.1B | $1.1B | $1.2B | |
| YoY % | -19.8% | +19.4% | +30.7% | -1.2% | +4.4% | |
| Net Margin | 7.0% | 8.1% | 9.0% | 7.9% | 9.6% | |
| EPS (GAAP) | $4.05 | $4.83 | $6.32 | $6.17 | $6.31 | |
| YoY % | -20.6% | +19.3% | +30.8% | -2.4% | +2.3% |