STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $595.9M | $666.4M | $865.3M | $1.0B | $1.2B | |
| YoY % | +4.1% | +11.8% | +29.8% | +17.5% | +14.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $262.2M | $324.8M | $395.7M | $443.6M | $537.6M | |
| YoY % | +3.4% | +23.9% | +21.8% | +12.1% | +21.2% | |
| Margin % | 44.0% | 48.7% | 45.7% | 43.6% | 46.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $191.0M | $239.8M | $296.9M | $333.4M | $401.9M | |
| YoY % | -3.9% | +25.6% | +23.8% | +12.3% | +20.5% | |
| Margin % | 32.0% | 36.0% | 34.3% | 32.8% | 34.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $146.9M | $242.1M | $289.8M | $326.1M | $394.3M | |
| YoY % | -25.0% | +64.8% | +19.7% | +12.6% | +20.9% | |
| Margin % | 24.6% | 36.3% | 33.5% | 32.1% | 33.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $129.7M | $213.6M | $257.5M | $196.3M | $322.7M | |
| YoY % | -26.7% | +64.7% | +20.5% | -23.8% | +64.4% | |
| Net Margin | 21.8% | 32.1% | 29.8% | 19.3% | 27.8% | |
| EPS (GAAP) | $1.45 | $2.49 | $3.09 | $2.51 | $4.51 | |
| YoY % | -26.4% | +71.7% | +24.1% | -18.8% | +79.7% |