STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $887.5M | $954.0M | $1.0B | $1.0B | $1.5B | |
| YoY % | +32.5% | +7.5% | +6.1% | +2.4% | +41.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $249.3M | $270.4M | $297.3M | $316.1M | $469.4M | |
| YoY % | +35.2% | +8.5% | +9.9% | +6.3% | +48.5% | |
| Margin % | 28.1% | 28.3% | 29.4% | 30.5% | 32.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $54.1M | $67.5M | $79.0M | $83.9M | $149.8M | |
| YoY % | +144.2% | +24.8% | +17.1% | +6.1% | +78.6% | |
| Margin % | 6.1% | 7.1% | 7.8% | 8.1% | 10.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $37.6M | $53.3M | $65.5M | $67.9M | $128.9M | |
| YoY % | +186.0% | +41.7% | +22.8% | +3.7% | +89.8% | |
| Margin % | 4.2% | 5.6% | 6.5% | 6.6% | 8.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-26.3M | $15.8M | $32.9M | $33.2M | $81.9M | |
| YoY % | +49.5% | +160.2% | +108.1% | +0.9% | +146.5% | |
| Net Margin | -3.0% | 1.7% | 3.3% | 3.2% | 5.6% | |
| EPS (GAAP) | -$0.57 | $0.34 | $0.69 | $0.69 | $1.68 | |
| YoY % | +61.7% | +159.6% | +102.9% | — | +143.5% |