STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.6B | $4.8B | $5.1B | $6.0B | $6.1B | |
| YoY % | -30.9% | +4.4% | +6.3% | +18.1% | +1.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.8B | $1.9B | $2.0B | $2.4B | $2.4B | |
| YoY % | -17.4% | +6.1% | +5.6% | +16.8% | +1.2% | |
| Margin % | 39.3% | 39.9% | 39.7% | 39.3% | 39.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $667.0M | $674.0M | $711.0M | $839.0M | $844.0M | |
| YoY % | -16.3% | +1.0% | +5.5% | +18.0% | +0.6% | |
| Margin % | 14.5% | 14.0% | 13.9% | 13.9% | 13.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $525.0M | $565.0M | $608.0M | $724.0M | $723.0M | |
| YoY % | -7.1% | +7.6% | +7.6% | +19.1% | -0.1% | |
| Margin % | 11.4% | 11.7% | 11.9% | 12.0% | 11.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.5B | $196.0M | $970.0M | $394.0M | $452.0M | |
| YoY % | +48966.7% | -86.7% | +394.9% | -59.4% | +14.7% | |
| Net Margin | 31.9% | 4.1% | 18.9% | 6.5% | 7.4% | |
| EPS (GAAP) | $7.31 | $0.97 | $5.01 | $2.17 | $2.71 | |
| YoY % | +36450.0% | -86.7% | +416.5% | -56.7% | +24.9% |