STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.4B | $2.6B | $2.8B | $862.8M | $959.2M | |
| YoY % | — | +8.1% | +7.0% | -69.1% | +11.2% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $797.1M | $720.4M | $829.4M | $391.8M | $454.8M | |
| YoY % | — | -9.6% | +15.1% | -52.8% | +16.1% | |
| Margin % | 33.0% | 27.6% | 29.7% | 45.4% | 47.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $445.1M | $368.3M | $453.8M | $272.9M | $322.1M | |
| YoY % | — | -17.2% | +23.2% | -39.8% | +18.0% | |
| Margin % | 18.4% | 14.1% | 16.2% | 31.6% | 33.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-90.9M | $-187.3M | $-29.0M | $68.8M | $67.0M | |
| YoY % | — | -106.0% | +84.5% | +336.9% | -2.6% | |
| Margin % | -3.8% | -7.2% | -1.0% | 8.0% | 7.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-101.8M | $-340.6M | $-39.5M | $94.0M | $60.9M | |
| YoY % | — | -234.5% | +88.4% | +338.1% | -35.2% | |
| Net Margin | -4.2% | -13.0% | -1.4% | 10.9% | 6.4% | |
| EPS (GAAP) | -$1.64 | -$5.44 | -$0.62 | $1.46 | $0.91 | |
| YoY % | — | -231.7% | +88.6% | +335.5% | -37.7% |