STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.9B | $16.6B | $18.1B | $34.3B | $31.8B | |
| YoY % | +39.3% | +52.4% | +8.7% | +89.6% | -7.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $654.0M | $1.0B | $1.2B | $7.6B | $8.1B | |
| YoY % | +48.6% | +58.9% | +16.6% | +525.8% | +6.9% | |
| Margin % | 6.0% | 6.2% | 6.7% | 22.1% | 25.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $564.0M | $825.0M | $921.0M | $4.5B | $5.2B | |
| YoY % | +53.3% | +46.3% | +11.6% | +388.1% | +16.0% | |
| Margin % | 5.2% | 5.0% | 5.1% | 13.1% | 16.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $436.0M | $560.0M | $367.0M | $2.2B | $2.0B | |
| YoY % | +44.9% | +28.4% | -34.5% | +506.8% | -11.3% | |
| Margin % | 4.0% | 3.4% | 2.0% | 6.5% | 6.2% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $259.0M | $339.0M | $110.0M | $-48.0M | $288.0M | |
| YoY % | -13.1% | +30.9% | -67.6% | -143.6% | +700.0% | |
| Net Margin | 2.4% | 2.0% | 0.6% | -0.1% | 0.9% | |
| EPS (GAAP) | $2.54 | $1.63 | $0.51 | -$0.08 | $288000.00 | |
| YoY % | -18.3% | -35.8% | -68.7% | -115.7% | +360000100.0% |