STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.3B | $2.4B | $3.2B | $3.6B | $3.9B | |
| YoY % | +5.1% | +5.8% | +31.5% | +15.2% | +7.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.3B | $2.4B | $3.2B | $3.6B | $3.9B | |
| YoY % | +5.1% | +5.8% | +31.5% | +15.2% | +7.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $553.5M | $573.4M | $693.9M | $821.4M | $833.2M | |
| YoY % | +11.6% | +3.6% | +21.0% | +18.4% | +1.4% | |
| Margin % | 24.3% | 23.8% | 21.9% | 22.5% | 21.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $482.3M | $467.4M | $546.7M | $648.8M | $649.4M | |
| YoY % | +15.7% | -3.1% | +17.0% | +18.7% | +0.1% | |
| Margin % | 21.2% | 19.4% | 17.3% | 17.8% | 16.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $227.6M | $213.3M | $181.4M | $246.8M | $270.6M | |
| YoY % | +44.1% | -6.3% | -15.0% | +36.1% | +9.6% | |
| Net Margin | 10.0% | 8.9% | 5.7% | 6.8% | 6.9% | |
| EPS (GAAP) | $3.18 | $2.15 | $1.92 | $2.59 | $2.84 | |
| YoY % | +86.0% | -32.4% | -10.7% | +34.9% | +9.7% |