STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.3B | $4.5B | $4.7B | $3.0B | $3.7B | |
| YoY % | -4.1% | +3.7% | +6.2% | -36.0% | +22.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.1B | $1.5B | $1.7B | $1.2B | $1.3B | |
| YoY % | -31.7% | +41.4% | +11.2% | -26.4% | +7.9% | |
| Margin % | 24.9% | 34.0% | 35.5% | 40.9% | 36.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $-92.0M | $408.3M | $329.4M | $507.9M | $505.2M | |
| YoY % | -113.6% | +543.8% | -19.3% | +54.2% | -0.5% | |
| Margin % | -2.1% | 9.2% | 7.0% | 16.8% | 13.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-508.9M | $248.0M | $196.9M | $326.0M | $286.4M | |
| YoY % | -224.3% | +148.7% | -20.6% | +65.6% | -12.1% | |
| Margin % | -11.8% | 5.6% | 4.2% | 10.8% | 7.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-94.2M | $-83.9M | $-556.8M | $-198.8M | $106.0M | |
| YoY % | -415.1% | +10.9% | -563.6% | +64.3% | +153.3% | |
| Net Margin | -2.2% | -1.9% | -11.8% | -6.6% | 2.9% | |
| EPS (GAAP) | -$4.16 | -$3.16 | -$17.43 | -$6.21 | $3.29 | |
| YoY % | -420.0% | +24.0% | -451.6% | +64.4% | +153.0% |