STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.7B | $2.0B | $2.2B | $2.5B | $2.6B | |
| YoY % | +7.2% | +14.1% | +13.5% | +13.3% | +1.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $253.4M | $280.5M | $329.1M | $379.6M | $379.4M | |
| YoY % | +9.3% | +10.7% | +17.3% | +15.3% | -0.0% | |
| Margin % | 14.8% | 14.3% | 14.8% | 15.1% | 14.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $132.0M | $165.3M | $194.2M | $228.3M | $263.9M | |
| YoY % | +8.9% | +25.2% | +17.5% | +17.6% | +15.6% | |
| Margin % | 7.7% | 8.4% | 8.7% | 9.1% | 10.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $98.2M | $112.7M | $138.3M | $158.0M | $186.8M | |
| YoY % | +7.9% | +14.8% | +22.7% | +14.3% | +18.2% | |
| Margin % | 5.7% | 5.8% | 6.2% | 6.3% | 7.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $114.1M | $82.1M | $113.9M | $120.5M | $137.0M | |
| YoY % | +102.4% | -28.1% | +38.7% | +5.8% | +13.7% | |
| Net Margin | 6.6% | 4.2% | 5.1% | 4.8% | 5.4% | |
| EPS (GAAP) | $2.91 | $2.06 | $2.83 | $2.97 | $3.35 | |
| YoY % | +98.0% | -29.2% | +37.4% | +4.9% | +12.8% |