STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.5B | $2.9B | $3.0B | $3.2B | $3.4B | |
| YoY % | — | +13.0% | +6.0% | +4.6% | +5.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $828.7M | $923.7M | $1.0B | $1.1B | $1.1B | |
| YoY % | — | +11.5% | +9.6% | +5.8% | +3.6% | |
| Margin % | 32.6% | 32.2% | 33.2% | 33.6% | 33.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $440.3M | $492.0M | $538.6M | $578.2M | $596.6M | |
| YoY % | — | +11.7% | +9.5% | +7.4% | +3.2% | |
| Margin % | 17.3% | 17.1% | 17.7% | 18.2% | 17.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $367.8M | $423.8M | $471.8M | $507.6M | $517.4M | |
| YoY % | — | +15.2% | +11.3% | +7.6% | +1.9% | |
| Margin % | 14.5% | 14.8% | 15.5% | 15.9% | 15.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $216.3M | $266.9M | $298.7M | $325.5M | $324.4M | |
| YoY % | — | +23.4% | +11.9% | +9.0% | -0.3% | |
| Net Margin | 8.5% | 9.3% | 9.8% | 10.2% | 9.7% | |
| EPS (GAAP) | $3.59 | $4.42 | $5.00 | $5.47 | $5.48 | |
| YoY % | — | +23.1% | +13.1% | +9.4% | +0.2% |