STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $68.3B | $80.4B | $79.2B | $75.4B | $83.2B | |
| YoY % | -5.2% | +17.8% | -1.5% | -4.9% | +10.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $25.6B | $31.6B | $32.1B | $32.0B | $36.3B | |
| YoY % | +41.8% | +23.4% | +1.8% | -0.5% | +13.6% | |
| Margin % | 37.5% | 39.3% | 40.6% | 42.5% | 43.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $8.2B | $10.2B | $14.8B | $14.4B | $15.1B | |
| YoY % | +33.4% | +25.4% | +44.7% | -2.5% | +4.4% | |
| Margin % | 12.0% | 12.7% | 18.7% | 19.2% | 18.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.6B | $6.8B | $8.2B | $7.6B | $8.7B | |
| YoY % | -1.3% | +167.0% | +20.0% | -7.1% | +14.4% | |
| Margin % | 3.8% | 8.5% | 10.4% | 10.1% | 10.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $658.0M | $4.6B | $8.4B | $5.3B | $9.5B | |
| YoY % | -49.9% | +602.0% | +81.4% | -36.6% | +79.1% | |
| Net Margin | 1.0% | 5.7% | 10.6% | 7.0% | 11.4% | |
| EPS (GAAP) | $0.10 | $0.71 | $1.29 | $0.84 | $1.52 | |
| YoY % | -52.4% | +610.0% | +81.7% | -34.9% | +81.0% |