STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.0B | $5.7B | $6.3B | $8.6B | $6.7B | |
| YoY % | +27.8% | -18.8% | +11.2% | +36.4% | -22.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $948.1M | $1.0B | $1.2B | $1.6B | $1.8B | |
| YoY % | +22.9% | +6.0% | +17.2% | +37.9% | +12.1% | |
| Margin % | 13.6% | 17.7% | 18.6% | 18.8% | 27.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $533.1M | $540.2M | $648.8M | $999.8M | $1.1B | |
| YoY % | +37.1% | +1.3% | +20.1% | +54.1% | +13.5% | |
| Margin % | 7.6% | 9.5% | 10.3% | 11.6% | 17.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $354.9M | $342.9M | $377.2M | $653.3M | $168.6M | |
| YoY % | +63.2% | -3.4% | +10.0% | +73.2% | -74.2% | |
| Margin % | 5.1% | 6.0% | 6.0% | 7.6% | 2.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $166.5M | $107.9M | $126.0M | $467.7M | $-27.4M | |
| YoY % | +155.4% | -35.2% | +16.8% | +271.2% | -105.9% | |
| Net Margin | 2.4% | 1.9% | 2.0% | 5.4% | -0.4% | |
| EPS (GAAP) | $1.98 | $1.20 | $1.19 | $467700.00 | -$27400.00 | |
| YoY % | +115.2% | -39.4% | -0.8% | +39302421.0% | -105.9% |