STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.5B | $2.5B | $2.5B | $3.3B | $3.5B | |
| YoY % | +4.4% | — | -0.6% | +31.5% | +7.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.1B | $1.1B | $1.1B | $1.4B | $1.5B | |
| YoY % | +5.6% | — | -1.7% | +24.8% | +9.3% | |
| Margin % | 44.5% | 44.5% | 44.0% | 41.8% | 42.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $312.3M | $311.9M | $262.4M | $220.6M | $360.5M | |
| YoY % | +6.9% | -0.2% | -15.9% | -15.9% | +63.4% | |
| Margin % | 12.6% | 12.5% | 10.6% | 6.8% | 10.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $198.6M | $198.6M | $141.3M | $73.2M | $-1.1B | |
| YoY % | +7.1% | — | -28.8% | -48.2% | -1571.5% | |
| Margin % | 8.0% | 8.0% | 5.7% | 2.3% | -30.8% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $130.2M | $130.2M | $83.3M | $-387,000 | $-1.0B | |
| YoY % | +9.3% | — | -36.0% | -100.5% | -265202.1% | |
| Net Margin | 5.2% | 5.2% | 3.4% | -0.0% | -29.4% | |
| EPS (GAAP) | $2.55 | $2.55 | $1.70 | -$0.01 | -$21.26 | |
| YoY % | +10.9% | — | -33.3% | -100.6% | -212500.0% |