STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.6B | $3.8B | $3.9B | $4.2B | $4.3B | |
| YoY % | +3.6% | +4.0% | +4.5% | +5.6% | +3.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.3B | $1.3B | $1.3B | $1.4B | $1.2B | |
| YoY % | +3.7% | +0.3% | +2.5% | +7.5% | -14.2% | |
| Margin % | 35.9% | 34.6% | 34.0% | 34.6% | 28.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.3B | $1.3B | $1.3B | $1.4B | $1.5B | |
| YoY % | +3.2% | +0.9% | +2.8% | +6.1% | +4.6% | |
| Margin % | 35.3% | 34.2% | 33.7% | 33.8% | 34.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $860.8M | $842.8M | $855.6M | $915.2M | $953.7M | |
| YoY % | +3.0% | -2.1% | +1.5% | +7.0% | +4.2% | |
| Margin % | 23.8% | 22.4% | 21.7% | 22.0% | 22.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $542.9M | $527.1M | $549.8M | $1.5B | $701.5M | |
| YoY % | +2.7% | -2.9% | +4.3% | +164.6% | -51.8% | |
| Net Margin | 15.0% | 14.0% | 14.0% | 35.0% | 16.3% | |
| EPS (GAAP) | $4.09 | $4.16 | $4.49 | $12.22 | $6.09 | |
| YoY % | +7.9% | +1.7% | +7.9% | +172.2% | -50.2% |