STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2011 | FY 2012 | FY 2013 | FY 2014 | FY 2015 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.1B | $810.0M | $933.4M | $1.2B | $839.1M | |
| YoY % | +12.5% | -26.5% | +15.2% | +31.8% | -31.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.1B | $810.0M | $933.4M | $1.2B | $839.1M | |
| YoY % | +12.5% | -26.5% | +15.2% | +31.8% | -31.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $806.2M | $516.2M | $615.7M | $852.5M | $449.1M | |
| YoY % | +15.5% | -36.0% | +19.3% | +38.5% | -47.3% | |
| Margin % | 73.2% | 63.7% | 66.0% | 69.3% | 53.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $459.8M | $-2.8B | $372.3M | $559.6M | $-3.1B | |
| YoY % | +3.0% | -718.9% | +113.1% | +50.3% | -652.3% | |
| Margin % | 41.7% | -351.3% | 39.9% | 45.5% | -368.3% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $453.2M | $-2.2B | $237.8M | $542.9M | $-3.2B | |
| YoY % | -2.4% | -580.3% | +110.9% | +128.2% | -690.8% | |
| Net Margin | 41.1% | -268.8% | 25.5% | 44.1% | -382.2% | |
| EPS (GAAP) | $2.94 | -$14.24 | $1.54 | $3.51 | -$40.14 | |
| YoY % | -2.3% | -584.4% | +110.8% | +127.9% | -1243.6% |