STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2016 | FY 2017 | FY 2018 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.6B | $7.6B | $7.9B | $8.4B | $8.8B | |
| YoY % | +23.1% | +23.1% | +4.0% | +6.0% | +5.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.5B | $1.5B | $1.6B | $1.7B | $1.8B | |
| YoY % | +15.5% | +15.5% | +1.5% | +5.5% | +7.1% | |
| Margin % | 20.3% | 20.3% | 19.8% | 19.7% | 20.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $361.0M | $361.0M | $377.2M | $378.7M | $439.7M | |
| YoY % | +13.9% | +13.9% | +4.5% | +0.4% | +16.1% | |
| Margin % | 4.7% | 4.7% | 4.8% | 4.5% | 5.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $295.5M | $295.5M | $312.9M | $309.7M | $367.5M | |
| YoY % | +10.3% | +10.3% | +5.9% | -1.0% | +18.7% | |
| Margin % | 3.9% | 3.9% | 3.9% | 3.7% | 4.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $120.5M | $120.5M | $109.0M | $156.3M | $262.9M | |
| YoY % | -5.6% | -5.6% | -9.5% | +43.4% | +68.2% | |
| Net Margin | 1.6% | 1.6% | 1.4% | 1.9% | 3.0% | |
| EPS (GAAP) | $3.59 | $3.59 | $3.21 | $4.58 | $7.67 | |
| YoY % | -5.8% | -5.8% | -10.6% | +42.7% | +67.5% |