STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.8B | $3.3B | $3.8B | $4.2B | $4.3B | |
| YoY % | +61.3% | +16.1% | +14.2% | +10.8% | +3.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.8B | $3.3B | $3.8B | $4.2B | $2.2B | |
| YoY % | +61.3% | +16.1% | +14.2% | +10.8% | -46.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 51.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.5B | $1.8B | $2.0B | $2.1B | $1.9B | |
| YoY % | +38.6% | +13.5% | +12.1% | +8.6% | -11.7% | |
| Margin % | 54.3% | 53.1% | 52.1% | 51.1% | 43.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $532.4M | $826.1M | $985.7M | $1.1B | $786.5M | |
| YoY % | +5.1% | +55.2% | +19.3% | +14.7% | -30.4% | |
| Margin % | 18.7% | 25.0% | 26.1% | 27.0% | 18.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $78.7M | $446.7M | $818.3M | $1.0B | $463.6M | |
| YoY % | -64.5% | +467.6% | +83.2% | +23.7% | -54.2% | |
| Net Margin | 2.8% | 13.5% | 21.7% | 24.2% | 10.7% | |
| EPS (GAAP) | $0.28 | $1.45 | $2.34 | $2.81 | $1.26 | |
| YoY % | -71.4% | +417.9% | +61.4% | +20.1% | -55.2% |