STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.4B | $1.4B | $2.1B | $2.1B | $1.9B | |
| YoY % | -15.0% | -2.9% | +52.6% | -0.4% | -7.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.4B | $1.4B | $2.1B | $2.1B | $1.9B | |
| YoY % | -9.5% | -2.9% | +52.6% | -0.4% | -7.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $120.3M | $103.9M | $161.1M | $179.1M | $178.3M | |
| YoY % | +5.6% | -13.6% | +55.1% | +11.2% | -0.4% | |
| Margin % | 8.5% | 7.6% | 7.7% | 8.6% | 9.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $108.2M | $82.9M | $-189.4M | $122.5M | $126.7M | |
| YoY % | +132.9% | -23.3% | -328.5% | +164.6% | +3.4% | |
| Margin % | 7.7% | 6.1% | -9.1% | 5.9% | 6.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $49.5M | $35.4M | $-235.4M | $-10.8M | $-35.2M | |
| YoY % | +114.1% | -28.5% | -764.4% | +95.4% | -225.6% | |
| Net Margin | 3.5% | 2.6% | -11.3% | -0.5% | -1.8% | |
| EPS (GAAP) | $2.81 | $1.97 | -$7.02 | -$0.29 | -$0.96 | |
| YoY % | +113.1% | -29.9% | -456.3% | +95.9% | -231.0% |