STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.6B | $4.4B | $4.6B | $5.2B | $5.6B | |
| YoY % | +42.1% | +23.9% | +4.2% | +12.4% | +7.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $979.7M | $1.1B | $1.2B | $1.5B | $1.7B | |
| YoY % | +58.1% | +14.7% | +7.7% | +23.7% | +16.0% | |
| Margin % | 27.5% | 25.4% | 26.3% | 28.9% | 31.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $362.6M | $313.9M | $358.8M | $552.3M | $775.1M | |
| YoY % | +48.2% | -13.4% | +14.3% | +53.9% | +40.4% | |
| Margin % | 10.2% | 7.1% | 7.8% | 10.7% | 14.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $270.6M | $210.6M | $272.4M | $456.0M | $694.4M | |
| YoY % | +40.4% | -22.2% | +29.4% | +67.4% | +52.3% | |
| Margin % | 7.6% | 4.8% | 5.9% | 8.8% | 12.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $151.4M | $74.3M | $174.9M | $314.5M | $479.7M | |
| YoY % | +23.0% | -50.9% | +135.2% | +79.8% | +52.6% | |
| Net Margin | 4.2% | 1.7% | 3.8% | 6.1% | 8.6% | |
| EPS (GAAP) | $1.40 | $0.68 | $1.59 | $2.73 | $4.14 | |
| YoY % | +14.8% | -51.4% | +133.8% | +71.7% | +51.6% |