STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.3B | $4.4B | $4.7B | $4.5B | $4.7B | |
| YoY % | +51.8% | +32.0% | +7.8% | -4.6% | +5.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.0B | $2.6B | $2.8B | $2.7B | $2.9B | |
| YoY % | +54.3% | +31.3% | +5.6% | -4.9% | +7.4% | |
| Margin % | 60.9% | 60.6% | 59.4% | 59.2% | 60.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.1B | $1.4B | $1.4B | $1.1B | $1.1B | |
| YoY % | +59.0% | +28.7% | -2.3% | -18.2% | -2.5% | |
| Margin % | 32.9% | 32.1% | 29.1% | 24.9% | 23.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.0B | $1.3B | $1.2B | $690.0M | $749.0M | |
| YoY % | +60.0% | +24.7% | -6.5% | -41.3% | +8.6% | |
| Margin % | 30.5% | 28.8% | 24.9% | 15.4% | 15.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $661.5M | $881.0M | $839.1M | $553.0M | $592.0M | |
| YoY % | +66.4% | +33.2% | -4.8% | -34.1% | +7.1% | |
| Net Margin | 20.0% | 20.2% | 17.8% | 12.3% | 12.5% | |
| EPS (GAAP) | $3.22 | $4.28 | $4.44 | $3.29 | $3.82 | |
| YoY % | +63.5% | +32.9% | +3.7% | -25.9% | +16.1% |