STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.2B | $4.5B | $4.5B | $4.6B | $4.7B | |
| YoY % | — | +5.5% | +0.4% | +3.4% | +1.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.2B | $3.3B | $3.3B | $3.4B | $3.4B | |
| YoY % | — | +3.8% | +0.5% | +0.3% | +2.2% | |
| Margin % | 76.0% | 74.8% | 74.8% | 72.6% | 73.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.6B | $1.6B | $1.7B | $1.7B | $1.8B | |
| YoY % | — | +3.0% | +3.7% | +0.4% | +5.4% | |
| Margin % | 37.2% | 36.3% | 37.5% | 36.4% | 38.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $916.7M | $1.0B | $1.0B | $1.1B | $1.0B | |
| YoY % | — | +11.7% | +2.3% | +2.0% | -2.9% | |
| Margin % | 21.7% | 23.0% | 23.4% | 23.1% | 22.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $596.9M | $760.8M | $755.0M | $780.4M | $720.3M | |
| YoY % | — | +27.5% | -0.8% | +3.4% | -7.7% | |
| Net Margin | 14.1% | 17.1% | 16.9% | 16.9% | 15.4% | |
| EPS (GAAP) | $2.97 | $4.03 | $4.29 | $4.54 | $4.20 | |
| YoY % | — | +35.7% | +6.5% | +5.8% | -7.5% |