STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.2B | $9.0B | $10.9B | $17.4B | $18.6B | |
| YoY % | +10.3% | +26.0% | +20.0% | +60.0% | +7.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.0B | $3.4B | $3.8B | $3.9B | $4.3B | |
| YoY % | +8.1% | +14.8% | +9.7% | +4.6% | +9.5% | |
| Margin % | 41.7% | 38.0% | 34.8% | 22.7% | 23.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $892.0M | $999.7M | $1.1B | $1.2B | $1.5B | |
| YoY % | +15.9% | +12.1% | +14.0% | +2.5% | +25.4% | |
| Margin % | 12.4% | 11.0% | 10.5% | 6.7% | 7.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $602.6M | $734.6M | $825.2M | $801.0M | $1.1B | |
| YoY % | +4.0% | +21.9% | +12.3% | -2.9% | +32.2% | |
| Margin % | 8.4% | 8.1% | 7.6% | 4.6% | 5.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $316.5M | $484.5M | $547.1M | $573.1M | $697.1M | |
| YoY % | +0.3% | +53.1% | +12.9% | +4.7% | +21.6% | |
| Net Margin | 4.4% | 5.4% | 5.0% | 3.3% | 3.7% | |
| EPS (GAAP) | $0.95 | $1.45 | $1.63 | $1.69 | $2.05 | |
| YoY % | -2.1% | +52.6% | +12.4% | +3.7% | +21.3% |