STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.4B | $2.4B | $2.3B | $1.6B | $2.2B | |
| YoY % | +1.8% | +2.1% | -5.9% | -31.0% | +41.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $2.1B | $2.1B | $2.0B | $1.3B | $2.0B | |
| YoY % | +2.7% | +2.8% | -5.4% | -36.2% | +53.0% | |
| Margin % | 85.7% | 86.4% | 86.8% | 80.3% | 87.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.6B | $1.7B | $1.5B | $816.8M | $1.5B | |
| YoY % | -1.2% | +2.7% | -7.0% | -46.8% | +80.1% | |
| Margin % | 67.1% | 67.5% | 66.7% | 51.4% | 65.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $750.1M | $851.6M | $821.8M | $709.9M | $749.1M | |
| YoY % | +6.0% | +13.5% | -3.5% | -13.6% | +5.5% | |
| Margin % | 31.3% | 34.8% | 35.7% | 44.7% | 33.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $288.4M | $649.9M | $1.4B | $1.3B | $657.3M | |
| YoY % | +159.9% | +125.3% | +109.0% | -5.2% | -49.0% | |
| Net Margin | 12.0% | 26.6% | 59.0% | 81.1% | 29.4% | |
| EPS (GAAP) | $0.31 | $0.69 | $1.43 | $1.34 | $0.68 | |
| YoY % | +159.6% | +122.6% | +107.2% | -6.3% | -49.3% |