STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.7B | $4.0B | $4.6B | $5.5B | $6.0B | |
| YoY % | +61.7% | +49.0% | +14.8% | +18.1% | +9.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.2B | $1.7B | $1.9B | $2.3B | $1.9B | |
| YoY % | +58.4% | +43.1% | +14.0% | +19.9% | -18.8% | |
| Margin % | 43.8% | 42.0% | 41.7% | 42.3% | 31.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $427.8M | $472.5M | $560.7M | $660.5M | $-282.7M | |
| YoY % | +75.1% | +10.4% | +18.7% | +17.8% | -142.8% | |
| Margin % | 15.9% | 11.8% | 12.2% | 12.1% | -4.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $355.8M | $395.7M | $458.8M | $513.9M | $-453.9M | |
| YoY % | +68.0% | +11.2% | +16.0% | +12.0% | -188.3% | |
| Margin % | 13.2% | 9.8% | 9.9% | 9.4% | -7.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $277.8M | $402.9M | $419.1M | $363.1M | $-415.2M | |
| YoY % | +56.7% | +45.0% | +4.0% | -13.4% | -214.3% | |
| Net Margin | 10.3% | 10.0% | 9.1% | 6.7% | -7.0% | |
| EPS (GAAP) | $1.78 | $2.53 | $2.49 | $2.08 | -$2.23 | |
| YoY % | -23.9% | +42.1% | -1.6% | -16.5% | -207.2% |