STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.0B | $4.1B | $4.3B | $1.2B | $1.1B | |
| YoY % | +5.2% | +3.6% | +4.4% | -72.5% | -5.5% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.0B | $4.1B | $4.3B | $1.2B | $1.1B | |
| YoY % | +5.2% | +3.6% | +4.4% | -72.5% | -5.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $572.6M | $577.1M | $582.6M | $289.0M | $264.6M | |
| YoY % | +4.2% | +0.8% | +1.0% | -50.4% | -8.4% | |
| Margin % | 14.4% | 14.0% | 13.6% | 24.4% | 23.7% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $333.5M | $334.3M | $342.4M | $178.0M | $148.5M | |
| YoY % | +6.5% | +0.2% | +2.4% | -48.0% | -16.6% | |
| Margin % | 8.4% | 8.1% | 8.0% | 15.0% | 13.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $140.1M | $155.4M | $161.2M | $116.7M | $93.9M | |
| YoY % | +36.3% | +10.9% | +3.7% | -27.6% | -19.6% | |
| Net Margin | 3.5% | 3.8% | 3.7% | 9.9% | 8.4% | |
| EPS (GAAP) | $1.39 | $1.51 | $1.56 | $1.42 | $1.16 | |
| YoY % | +35.0% | +8.6% | +3.3% | -9.0% | -18.3% |