STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.6B | $2.0B | $2.5B | $3.0B | $3.1B | |
| YoY % | -22.7% | +29.5% | +21.0% | +23.8% | +3.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.4B | $1.9B | $2.4B | $2.9B | $2.9B | |
| YoY % | -19.6% | +41.7% | +21.9% | +21.4% | +0.5% | |
| Margin % | 87.6% | 95.8% | 96.5% | 94.6% | 91.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $220.0M | $873.0M | $1.1B | $1.4B | $1.3B | |
| YoY % | -58.6% | +296.8% | +30.2% | +25.7% | -6.1% | |
| Margin % | 14.1% | 43.1% | 46.4% | 47.1% | 42.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $91.0M | $838.0M | $1.1B | $1.4B | $1.3B | |
| YoY % | -79.9% | +820.9% | +27.0% | +33.3% | -7.0% | |
| Margin % | 5.8% | 41.4% | 43.4% | 46.7% | 41.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $268.0M | $552.0M | $589.0M | $1.0B | $915.0M | |
| YoY % | -8.5% | +106.0% | +6.7% | +72.5% | -9.9% | |
| Net Margin | 17.1% | 27.2% | 24.0% | 33.5% | 29.1% | |
| EPS (GAAP) | $0.91 | $1.98 | $2.15 | $3.88 | $3.85 | |
| YoY % | -9.0% | +117.6% | +8.6% | +80.5% | -0.8% |