STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.2B | $8.5B | $8.4B | $8.6B | $9.0B | |
| YoY % | +4.0% | +3.8% | -1.7% | +2.9% | +4.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $8.2B | $8.5B | $8.4B | $8.6B | $9.0B | |
| YoY % | +4.0% | +3.8% | -1.7% | +2.9% | +4.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.8B | $1.8B | $1.8B | $1.9B | $3.0B | |
| YoY % | +17.7% | +0.5% | +2.2% | +6.3% | +59.1% | |
| Margin % | 21.3% | 20.7% | 21.5% | 22.2% | 33.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $516.0M | $809.0M | $1.1B | $859.0M | $2.2B | |
| YoY % | +48.3% | +56.8% | +30.3% | -18.5% | +156.3% | |
| Margin % | 6.3% | 9.5% | 12.6% | 10.0% | 24.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $568.0M | $695.0M | $1.0B | $996.0M | $4.2B | |
| YoY % | +35.2% | +22.4% | +50.2% | -4.6% | +323.9% | |
| Net Margin | 6.9% | 8.2% | 12.5% | 11.6% | 46.9% | |
| EPS (GAAP) | $4.18 | $5.27 | $8.02 | $7.65 | $32.78 | |
| YoY % | +37.5% | +26.1% | +52.2% | -4.6% | +328.5% |