STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $632.9M | $732.3M | $895.6M | $1.5B | $1.6B | |
| YoY % | +29.4% | +15.7% | +22.3% | +66.9% | +9.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $632.9M | $732.3M | $895.6M | $1.5B | $1.6B | |
| YoY % | +29.4% | +15.7% | +22.3% | +66.9% | +9.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $500.9M | $590.5M | $733.4M | $1.2B | $1.4B | |
| YoY % | +31.3% | +17.9% | +24.2% | +65.0% | +11.9% | |
| Margin % | 79.1% | 80.6% | 81.9% | 80.9% | 83.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $451.0M | $527.9M | $620.7M | $734.4M | $223.5M | |
| YoY % | +35.6% | +17.0% | +17.6% | +18.3% | -69.6% | |
| Margin % | 71.3% | 72.1% | 69.3% | 49.1% | 13.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $327.9M | $413.4M | $418.3M | $241.7M | $109.4M | |
| YoY % | +66.5% | +26.1% | +1.2% | -42.2% | -54.7% | |
| Net Margin | 51.8% | 56.4% | 46.7% | 16.2% | 6.7% | |
| EPS (GAAP) | $4.70 | $5.21 | $5.19 | $2.43 | $0.56 | |
| YoY % | +33.5% | +10.9% | -0.4% | -53.2% | -77.0% |