STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2010 | FY 2011 | FY 2012 | FY 2013 | FY 2014 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.1B | $4.3B | $4.9B | $2.0B | $1.7B | |
| YoY % | — | +4.2% | +14.5% | -59.8% | -13.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.2B | $1.2B | $1.3B | $483.4M | $366.4M | |
| YoY % | — | -2.0% | +11.1% | -63.9% | -24.2% | |
| Margin % | 30.0% | 28.2% | 27.4% | 24.6% | 21.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $434.6M | $369.0M | $293.2M | $79.4M | $-109.9M | |
| YoY % | — | -15.1% | -20.5% | -72.9% | -238.4% | |
| Margin % | 10.6% | 8.6% | 6.0% | 4.0% | -6.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $320.3M | $237.0M | $-123.9M | $15.8M | $-185.3M | |
| YoY % | — | -26.0% | -152.3% | +112.8% | -1272.8% | |
| Margin % | 7.8% | 5.5% | -2.5% | 0.8% | -10.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $205.6M | $171.2M | $180.4M | $209.9M | $393.4M | |
| YoY % | — | -16.7% | +5.4% | +16.4% | +87.4% | |
| Net Margin | 5.0% | 4.0% | 3.7% | 10.7% | 23.2% | |
| EPS (GAAP) | $1.03 | $0.85 | $0.91 | $4.56 | $9.14 | |
| YoY % | — | -17.5% | +7.1% | +401.1% | +100.4% |