STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.8B | $4.6B | $5.2B | $6.0B | $6.6B | |
| YoY % | +31.8% | +22.2% | +13.1% | +15.9% | +10.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.1B | $3.9B | $4.5B | $5.1B | $5.6B | |
| YoY % | +33.1% | +23.5% | +15.3% | +14.3% | +10.0% | |
| Margin % | 83.5% | 84.3% | 86.0% | 84.8% | 84.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.1B | $1.2B | $1.5B | $1.4B | $1.6B | |
| YoY % | +52.6% | +16.7% | +22.1% | -7.3% | +17.5% | |
| Margin % | 27.9% | 26.6% | 28.8% | 23.0% | 24.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $735.0M | $872.0M | $1.1B | $1.0B | $1.2B | |
| YoY % | +71.7% | +18.6% | +25.3% | -6.0% | +16.6% | |
| Margin % | 19.5% | 18.9% | 21.0% | 17.0% | 18.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $724.0M | $746.0M | $1.0B | $886.0M | $997.0M | |
| YoY % | +102.6% | +3.0% | +35.9% | -12.6% | +12.5% | |
| Net Margin | 19.2% | 16.2% | 19.5% | 14.7% | 15.0% | |
| EPS (GAAP) | $1.68 | $1.72 | $2.34 | $2.04 | $2.34 | |
| YoY % | +100.0% | +2.4% | +36.0% | -12.8% | +14.7% |