STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.3B | $1.7B | $2.2B | $2.6B | $2.6B | |
| YoY % | — | +27.8% | +29.0% | +17.2% | -0.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $933.6M | $1.1B | $1.4B | $1.7B | $1.7B | |
| YoY % | — | +22.4% | +24.1% | +17.1% | +0.1% | |
| Margin % | 69.3% | 66.4% | 63.9% | 63.8% | 64.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $575.2M | $756.6M | $865.7M | $1.0B | $1.0B | |
| YoY % | — | +31.5% | +14.4% | +19.4% | -3.1% | |
| Margin % | 42.7% | 43.9% | 39.0% | 39.7% | 38.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $169.0M | $240.3M | $376.0M | $423.2M | $520.3M | |
| YoY % | — | +42.2% | +56.5% | +12.6% | +22.9% | |
| Margin % | 12.5% | 14.0% | 16.9% | 16.3% | 20.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-155.3M | $-76.2M | $87.1M | $102.9M | $150.0M | |
| YoY % | — | +50.9% | +214.3% | +18.1% | +45.8% | |
| Net Margin | -11.5% | -4.4% | 3.9% | 4.0% | 5.8% | |
| EPS (GAAP) | -$0.66 | -$0.31 | $0.35 | $0.41 | $0.62 | |
| YoY % | — | +53.0% | +212.9% | +17.1% | +51.2% |