STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.7B | $1.9B | $2.0B | $2.2B | $2.3B | |
| YoY % | +11.0% | +10.7% | +6.5% | +6.1% | +5.6% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $701.2M | $777.9M | $844.7M | $897.3M | $907.5M | |
| YoY % | +10.5% | +10.9% | +8.6% | +6.2% | +1.1% | |
| Margin % | 40.4% | 40.5% | 41.3% | 41.3% | 39.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $655.3M | $668.1M | $745.6M | $767.0M | $797.3M | |
| YoY % | +12.2% | +2.0% | +11.6% | +2.9% | +4.0% | |
| Margin % | 37.7% | 34.8% | 36.4% | 35.3% | 34.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $339.4M | $338.3M | $388.2M | $380.3M | $394.2M | |
| YoY % | +22.6% | -0.3% | +14.8% | -2.0% | +3.7% | |
| Margin % | 19.5% | 17.6% | 19.0% | 17.5% | 17.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $176.5M | $145.8M | $202.4M | $203.8M | $185.7M | |
| YoY % | +74.8% | -17.4% | +38.9% | +0.7% | -8.9% | |
| Net Margin | 10.2% | 7.6% | 9.9% | 9.4% | 8.1% | |
| EPS (GAAP) | $1.18 | $0.97 | $1.30 | $1.24 | $1.13 | |
| YoY % | +61.6% | -17.8% | +34.0% | -4.6% | -8.9% |