STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $48.3B | $55.7B | $36.1B | $31.8B | $40.5B | |
| YoY % | +184.9% | +15.2% | -35.2% | -11.9% | +27.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $5.8B | $7.3B | $7.4B | $8.1B | $9.6B | |
| YoY % | +48.5% | +26.4% | +2.1% | +9.0% | +18.0% | |
| Margin % | 11.9% | 13.1% | 20.6% | 25.5% | 23.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $3.6B | $4.6B | $4.6B | $5.1B | $6.3B | |
| YoY % | +59.3% | +28.5% | +0.3% | +11.6% | +23.6% | |
| Margin % | 7.4% | 8.2% | 12.7% | 16.1% | 15.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.6B | $2.5B | $2.3B | $1.9B | $2.7B | |
| YoY % | +14.0% | +59.3% | -7.4% | -19.1% | +47.0% | |
| Margin % | 3.2% | 4.4% | 6.3% | 5.8% | 6.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $196.0M | $629.0M | $1.2B | $983.0M | $915.0M | |
| YoY % | -35.1% | +220.9% | +87.9% | -16.8% | -6.9% | |
| Net Margin | 0.4% | 1.1% | 3.3% | 3.1% | 2.3% | |
| EPS (GAAP) | $0.18 | $0.57 | $1.11 | $0.92 | $0.83 | |
| YoY % | -35.7% | +216.7% | +94.7% | -17.1% | -9.8% |