Apria, Inc. [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17
	10-K	10-K	10-K	S-1	S-1/A
Revenues	1,145.3	1,108.7	1,088.9	1,110.9	1,073.8
Revenue growth	3.3%	1.8%	-2.0%	3.5%
Cost of goods sold	341.3	328.3	340.7	360.1	332.5
Gross profit	804.0	780.4	748.2	750.8	741.3
Gross margin	70.2%	70.4%	68.7%	67.6%	69.0%
Selling, general and administrative	706.6	709.3	720.7	698.7	672.4
Equity in earnings	0.8
Other operating expenses				31.7	43.9
EBITDA [+]	213.2	186.4	139.0		144.2
EBITDA growth	14.4%	34.1%	581.4%	-85.9%
EBITDA margin	18.6%	16.8%	12.8%	1.8%	13.4%
Depreciation	113.4	114.7	111.0		118.7
EBITA	99.8	71.7	28.0	20.4	25.5
EBITA margin	8.7%	6.5%	2.6%	1.8%	2.4%
Amortization of intangibles	1.7	0.6	0.6		0.6
EBIT [+]	98.1	71.1	27.4	20.4	24.9
EBIT growth	37.9%	159.5%	34.4%	-18.1%
EBIT margin	8.6%	6.4%	2.5%	1.8%	2.3%
Interest expense, net [+]	11.5	5.8	3.7
Interest expense	11.8	6.3	5.1
Interest income	0.3	0.5	1.4
Other income (expense), net	3.2			-0.4	0.5
Pre-tax income	89.8	65.3	23.7	20.0	25.4
Income taxes	24.2	19.2	8.1	6.8	0.0
Tax rate	26.9%	29.4%	34.2%	34.2%	0.0%
Net income	64.9	46.1	15.6	0.0	0.0
Net margin	5.7%	4.2%	1.4%	0.0%	0.0%

Basic EPS [+]		$46.48	$15.74		$0.00
Growth		195.3%
Diluted EPS [+]		$46.48	$15.74		$0.00
Growth		195.3%

Dividends per share [+]		$211.54	$176.28
Growth	-100.0%	20.0%

Shares outstanding (basic)		1.0	1.0		992.7
Growth		0.0%
Shares outstanding (diluted)		1.0	1.0		992.7
Growth		0.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.