STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.8B | $2.6B | $2.3B | $2.7B | $3.2B | |
| YoY % | +12.7% | -8.0% | -10.7% | +17.7% | +17.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.1B | $2.0B | $1.9B | $2.0B | $2.1B | |
| YoY % | +13.4% | -3.9% | -9.1% | +5.4% | +6.5% | |
| Margin % | 75.1% | 78.4% | 79.8% | 71.5% | 65.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.3B | $1.2B | $1.1B | $1.2B | $1.3B | |
| YoY % | +13.3% | -3.6% | -11.2% | +7.8% | +6.2% | |
| Margin % | 45.2% | 47.4% | 47.2% | 43.2% | 39.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.0B | $1.0B | $851.8M | $952.0M | $960.7M | |
| YoY % | +8.8% | -1.2% | -15.0% | +11.8% | +0.9% | |
| Margin % | 35.9% | 38.5% | 36.7% | 34.8% | 30.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.3B | $1.0B | $817.0M | $982.0M | $1.0B | |
| YoY % | +53.4% | -23.5% | -20.0% | +20.2% | +5.5% | |
| Net Margin | 47.2% | 39.2% | 35.2% | 35.9% | 32.4% | |
| EPS (GAAP) | $5.84 | $4.46 | $3.62 | $4.47 | $4.95 | |
| YoY % | +53.3% | -23.6% | -18.8% | +23.5% | +10.7% |