STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $40.7B | $55.8B | $70.7B | $86.0B | $117.9B | |
| YoY % | +47.1% | +37.4% | +26.6% | +21.6% | +37.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $35.2B | $46.5B | $57.9B | $69.3B | $95.3B | |
| YoY % | +47.6% | +32.1% | +24.6% | +19.6% | +37.5% | |
| Margin % | 86.6% | 83.2% | 81.9% | 80.6% | 80.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $23.2B | $29.2B | $29.7B | $39.5B | $54.7B | |
| YoY % | +57.3% | +25.8% | +1.7% | +33.0% | +38.4% | |
| Margin % | 57.1% | 52.3% | 42.0% | 46.0% | 46.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $20.2B | $24.9B | $24.0B | $32.7B | $46.8B | |
| YoY % | +62.6% | +23.3% | -3.7% | +36.2% | +43.1% | |
| Margin % | 49.7% | 44.6% | 33.9% | 38.0% | 39.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $15.9B | $22.1B | $18.5B | $29.1B | $39.4B | |
| YoY % | +56.3% | +38.9% | -16.4% | +57.7% | +35.1% | |
| Net Margin | 39.2% | 39.6% | 26.1% | 33.9% | 33.4% | |
| EPS (GAAP) | $5.39 | $7.57 | $6.43 | $10.09 | $13.77 | |
| YoY % | +54.4% | +40.4% | -15.1% | +56.9% | +36.5% |