STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $901.1M | $1.0B | $1.2B | $1.4B | $1.7B | |
| YoY % | +32.3% | +12.7% | +17.3% | +17.8% | +19.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $168.7M | $213.1M | $254.9M | $306.0M | $428.9M | |
| YoY % | +20.7% | +26.4% | +19.6% | +20.0% | +40.2% | |
| Margin % | 18.7% | 21.0% | 21.4% | 21.8% | 25.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $85.3M | $105.8M | $130.0M | $161.6M | $247.0M | |
| YoY % | +23.4% | +24.1% | +22.9% | +24.3% | +52.9% | |
| Margin % | 9.5% | 10.4% | 10.9% | 11.5% | 14.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $58.1M | $78.3M | $97.4M | $116.3M | $200.8M | |
| YoY % | +19.7% | +34.7% | +24.4% | +19.3% | +72.8% | |
| Margin % | 6.5% | 7.7% | 8.2% | 8.3% | 12.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $37.3M | $50.1M | $62.3M | $74.3M | $129.7M | |
| YoY % | +24.2% | +34.2% | +24.2% | +19.4% | +74.4% | |
| Net Margin | 4.1% | 4.9% | 5.2% | 5.3% | 7.7% | |
| EPS (GAAP) | $1.64 | $2.11 | $2.56 | $3.02 | $5.20 | |
| YoY % | +22.4% | +28.7% | +21.3% | +18.0% | +72.2% |