STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.6B | $5.1B | $5.1B | $4.7B | $5.2B | |
| YoY % | +14.7% | +10.8% | -0.5% | -7.6% | +9.0% | |
| P / Sales | 3.4x | 3.3x | 2.7x | 2.6x | 2.9x | |
| EV / Sales | 5.2x | 5.1x | 5.5x | 6.0x | 6.8x | |
| Gross Profit, Adj. | $4.6B | $5.1B | $5.1B | $4.7B | $5.2B | |
| YoY % | +14.7% | +10.8% | -0.5% | -7.6% | +9.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5.2x | 5.1x | 5.5x | 6.0x | 6.8x | |
| EBITDA, Adj. | $1.2B | $1.4B | $1.5B | $1.3B | $1.5B | |
| YoY % | +28.1% | +12.7% | +6.3% | -8.9% | +13.2% | |
| Margin % | 26.1% | 26.5% | 28.3% | 27.9% | 29.0% | |
| EV / EBITDA | 19.9x | 19.4x | 19.3x | 21.3x | 23.3x | |
| EBIT | $1.1B | $1.3B | $1.4B | $1.2B | $1.4B | |
| YoY % | +33.3% | +13.7% | +6.4% | -10.1% | +13.1% | |
| Margin % | 24.2% | 24.8% | 26.5% | 25.8% | 26.8% | |
| EV / EBIT | 21.5x | 20.7x | 20.6x | 23.1x | 25.2x | |
| Net Income | $908.2M | $959.9M | $943.5M | $829.4M | $1.1B | |
| YoY % | +34.1% | +5.7% | -1.7% | -12.1% | +35.9% | |
| Net Margin | 19.6% | 18.6% | 18.4% | 17.5% | 21.8% | |
| EPS (GAAP) | $2.10 | $2.20 | $2.26 | $2.06 | $2.75 | |
| YoY % | +40.9% | +4.8% | +2.7% | -8.8% | +33.5% |