STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.8B | $8.4B | $9.2B | $10.7B | $12.7B | |
| YoY % | +29.1% | +24.3% | +9.3% | +16.5% | +18.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $5.7B | $7.6B | $8.6B | $10.3B | $12.4B | |
| YoY % | +40.0% | +32.7% | +13.3% | +20.2% | +20.4% | |
| Margin % | 84.1% | 89.8% | 93.1% | 96.1% | 98.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.5B | $3.3B | $3.5B | $4.2B | $4.9B | |
| YoY % | +33.5% | +29.7% | +7.6% | +17.7% | +17.9% | |
| Margin % | 37.2% | 38.9% | 38.3% | 38.7% | 38.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.4B | $3.1B | $3.3B | $2.9B | $4.5B | |
| YoY % | +31.8% | +27.4% | +6.0% | -10.8% | +56.2% | |
| Margin % | 35.5% | 36.4% | 35.3% | 27.1% | 35.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.9B | $2.4B | $2.6B | $2.1B | $2.3B | |
| YoY % | +33.3% | +28.0% | +5.4% | -16.3% | +9.6% | |
| Net Margin | 27.9% | 28.7% | 27.7% | 19.9% | 18.5% | |
| EPS (GAAP) | $1.44 | $1.83 | $1.98 | $1.71 | $1.87 | |
| YoY % | +29.7% | +27.1% | +8.2% | -13.6% | +9.4% |