STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5B | $1.8B | $1.8B | $2.4B | $2.3B | |
| YoY % | +41.3% | +14.3% | +3.0% | +34.7% | -5.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.1B | $1.2B | $1.3B | $1.5B | $1.9B | |
| YoY % | +50.9% | +13.8% | +7.1% | +12.7% | +27.7% | |
| Margin % | 70.1% | 69.8% | 72.6% | 60.7% | 81.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $710.6M | $814.0M | $912.7M | $1.0B | $1.3B | |
| YoY % | +57.3% | +14.5% | +12.1% | +12.1% | +25.5% | |
| Margin % | 46.3% | 46.5% | 50.6% | 42.1% | 55.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $493.7M | $25.9M | $624.2M | $524.3M | $664.5M | |
| YoY % | +64.2% | -94.8% | +2309.3% | -16.0% | +26.7% | |
| Margin % | 32.2% | 1.5% | 34.6% | 21.6% | 28.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $222.9M | $86.1M | $334.4M | $376.6M | $369.4M | |
| YoY % | +43.3% | -61.4% | +288.3% | +12.6% | -1.9% | |
| Net Margin | 14.5% | 4.9% | 18.5% | 15.5% | 16.1% | |
| EPS (GAAP) | $1.02 | $0.39 | $1.53 | $1.72 | $1.69 | |
| YoY % | +43.7% | -61.8% | +292.3% | +12.4% | -1.7% |