STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $748.7M | $810.9M | $1.2B | $1.3B | $1.3B | |
| YoY % | +4.9% | +8.3% | +53.9% | +2.2% | +3.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $665.6M | $734.1M | $1.1B | $1.1B | $1.2B | |
| YoY % | +4.9% | +10.3% | +51.7% | +2.2% | +4.2% | |
| Margin % | 88.9% | 90.5% | 89.2% | 89.2% | 89.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $363.2M | $405.7M | $403.1M | $422.1M | $445.3M | |
| YoY % | +8.0% | +11.7% | -0.7% | +4.7% | +5.5% | |
| Margin % | 48.5% | 50.0% | 32.3% | 33.1% | 33.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $316.2M | $359.9M | $356.7M | $375.2M | $398.6M | |
| YoY % | +10.4% | +13.8% | -0.9% | +5.2% | +6.2% | |
| Margin % | 42.2% | 44.4% | 28.6% | 29.4% | 30.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $176.4M | $105.2M | $175.3M | $271.2M | $229.9M | |
| YoY % | +20.0% | -40.3% | +66.6% | +54.7% | -15.2% | |
| Net Margin | 23.6% | 13.0% | 14.0% | 21.3% | 17.4% | |
| EPS (GAAP) | $1.65 | $1.08 | $1.89 | $2.94 | $2.71 | |
| YoY % | +21.3% | -34.5% | +75.0% | +55.6% | -7.8% |