STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.6B | $9.9B | $10.1B | $38.7B | $17.1B | |
| YoY % | -4.2% | -6.3% | +1.7% | +285.3% | -55.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.7B | $3.6B | $3.7B | $6.3B | $4.5B | |
| YoY % | +1.4% | -2.5% | +2.6% | +71.8% | -28.1% | |
| Margin % | 34.7% | 36.2% | 36.5% | 16.3% | 26.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.3B | $1.1B | $1.2B | $2.8B | $1.9B | |
| YoY % | +12.1% | -9.7% | +6.9% | +131.4% | -31.2% | |
| Margin % | 11.9% | 11.4% | 12.0% | 7.2% | 11.3% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $982.0M | $578.0M | $712.0M | $1.5B | $851.0M | |
| YoY % | +59.7% | -41.1% | +23.2% | +113.6% | -44.0% | |
| Margin % | 9.3% | 5.8% | 7.1% | 3.9% | 5.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.7B | $472.0M | $536.0M | $1.2B | $1.6B | |
| YoY % | +52.1% | -72.5% | +13.6% | +126.7% | +28.6% | |
| Net Margin | 16.3% | 4.8% | 5.3% | 3.1% | 9.1% | |
| EPS (GAAP) | $3.76 | $1.07 | $1.19 | $1.80 | $2.36 | |
| YoY % | +55.4% | -71.5% | +11.2% | +51.3% | +31.1% |