STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.8B | $3.0B | $3.6B | $7.3B | $6.9B | |
| YoY % | -25.4% | +10.2% | +20.0% | +100.7% | -5.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $539.0M | $608.0M | $847.0M | $1.3B | $1.4B | |
| YoY % | -9.0% | +12.8% | +39.3% | +57.0% | +7.7% | |
| Margin % | 19.6% | 20.0% | 23.3% | 18.2% | 20.8% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $267.0M | $322.0M | $564.0M | $307.0M | $535.0M | |
| YoY % | -19.1% | +20.6% | +75.2% | -45.6% | +74.3% | |
| Margin % | 9.7% | 10.6% | 15.5% | 4.2% | 7.8% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $176.0M | $227.0M | $454.0M | $-993.0M | $144.0M | |
| YoY % | -10.7% | +29.0% | +100.0% | -318.7% | +114.5% | |
| Margin % | 6.4% | 7.5% | 12.5% | -13.6% | 2.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $124.0M | $105.0M | $303.0M | $104.0M | $188.0M | |
| YoY % | +65.3% | -15.3% | +188.6% | -65.7% | +80.8% | |
| Net Margin | 4.5% | 3.5% | 8.3% | 1.4% | 2.7% | |
| EPS (GAAP) | $2.28 | $1.34 | $2.84 | $0.91 | $1.64 | |
| YoY % | +32.6% | -41.2% | +111.9% | -68.0% | +80.2% |