STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.0B | $1.3B | $1.2B | $1.2B | $1.1B | |
| YoY % | — | +31.1% | -5.4% | -6.5% | -7.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $289.3M | $324.5M | $315.8M | $139.1M | $92.2M | |
| YoY % | — | +12.2% | -2.7% | -56.0% | -33.7% | |
| Margin % | 28.7% | 24.6% | 25.3% | 11.9% | 8.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $200.7M | $248.0M | $238.1M | $17.7M | $-46.7M | |
| YoY % | — | +23.5% | -4.0% | -92.6% | -363.4% | |
| Margin % | 19.9% | 18.8% | 19.1% | 1.5% | -4.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $158.0M | $166.0M | $156.5M | $-2.6M | $-255.6M | |
| YoY % | — | +5.0% | -5.7% | -101.6% | -9846.3% | |
| Margin % | 15.7% | 12.6% | 12.5% | -0.2% | -23.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $174.7M | $153.2M | $117.6M | $-27.3M | $-285.4M | |
| YoY % | — | -12.3% | -23.2% | -123.2% | -946.9% | |
| Net Margin | 17.3% | 11.6% | 9.4% | -2.3% | -26.3% | |
| EPS (GAAP) | $14.10 | $10.50 | $8.40 | -$2.00 | -$21.00 | |
| YoY % | — | -25.5% | -20.0% | -123.8% | -950.0% |