STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $867.3M | $926.9M | $1.1B | $1.4B | $1.5B | |
| YoY % | +27.8% | +6.9% | +20.4% | +23.1% | +12.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $808.2M | $859.2M | $1.0B | $1.2B | $1.2B | |
| YoY % | +27.5% | +6.3% | +17.7% | +15.3% | +5.0% | |
| Margin % | 93.2% | 92.7% | 90.6% | 84.8% | 79.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $206.9M | $272.0M | $292.9M | $402.5M | $499.6M | |
| YoY % | +46.7% | +31.4% | +7.7% | +37.4% | +24.1% | |
| Margin % | 23.9% | 29.3% | 26.2% | 29.3% | 32.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $206.9M | $272.0M | $292.9M | $402.5M | $499.6M | |
| YoY % | +46.7% | +31.4% | +7.7% | +37.4% | +24.1% | |
| Margin % | 23.9% | 29.3% | 26.2% | 29.3% | 32.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $141.2M | $176.9M | $132.1M | $357.6M | $368.0M | |
| YoY % | +36.1% | +25.3% | -25.3% | +170.7% | +2.9% | |
| Net Margin | 16.3% | 19.1% | 11.8% | 26.0% | 23.8% | |
| EPS (GAAP) | $3.68 | $4.30 | $2.59 | $6.46 | $6.92 | |
| YoY % | +11.5% | +16.8% | -39.8% | +149.4% | +7.1% |