STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.7B | $3.0B | $3.3B | $1.5B | $1.5B | |
| YoY % | — | +9.8% | +11.5% | -53.0% | -6.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $656.5M | $567.9M | $830.2M | $534.3M | $297.6M | |
| YoY % | — | -13.5% | +46.2% | -35.6% | -44.3% | |
| Margin % | 24.4% | 19.2% | 25.2% | 34.5% | 20.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $246.4M | $86.9M | $351.0M | $348.9M | $118.1M | |
| YoY % | — | -64.7% | +303.8% | -0.6% | -66.2% | |
| Margin % | 9.2% | 2.9% | 10.7% | 22.6% | 8.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $174.8M | $13.9M | $281.3M | $257.1M | $-8.6M | |
| YoY % | — | -92.0% | +1919.5% | -8.6% | -103.4% | |
| Margin % | 6.5% | 0.5% | 8.5% | 16.6% | -0.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $139.9M | $78.3M | $227.7M | $346.1M | $29.4M | |
| YoY % | — | -44.0% | +190.7% | +52.0% | -91.5% | |
| Net Margin | 5.2% | 2.7% | 6.9% | 22.4% | 2.0% | |
| EPS (GAAP) | $1.19 | $0.66 | $1.91 | $3.07 | $0.27 | |
| YoY % | — | -44.5% | +189.4% | +60.7% | -91.2% |