DBM Global Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Jun '14 Jun 29, 2014	Dec '13 Dec 29, 2013	Dec '12 Dec 30, 2012	Jan '12 Jan 1, 2012	Jan '11 Jan 2, 2011	Jan '10 Jan 3, 2010
Revenue	460.7	416.14	427.19	392.16	287.57	420.87
Revenue Growth (YoY)	17.48%	-2.59%	8.93%	36.37%	-31.67%	-38.26%
Cost of Revenue	387.09	355.95	382.51	349.14	246.04	325.35
Gross Profit	73.61	60.19	44.68	43.02	41.53	95.52
Selling, General & Admin	45.54	40.56	34.41	38.37	37.58	49.91
Operating Expenses	45.54	40.56	34.41	38.37	37.58	49.91
Operating Income	28.08	19.64	10.27	4.65	3.95	45.61
Interest Expense	-2.7	-3.67	-5.8	-1.14	-1.43	-11.11
Other Non Operating Income (Expenses)	0.3	-0.7	0.83	0.35	0.13	-0.8
EBT Excluding Unusual Items	25.67	15.27	5.3	3.86	2.65	33.7
Impairment of Goodwill	-	-	-	-7.06	-	-
Pretax Income	25.67	15.27	5.3	-3.2	2.65	33.7
Income Tax Expense	6.21	2.65	1.66	1.79	1.37	14.75
Earnings From Continuing Operations	19.45	12.62	3.64	-4.99	1.28	18.95
Earnings From Discontinued Operations	-0.46	-0.38	-1.33	-	-	-
Net Income to Company	18.99	12.24	2.31	-4.99	1.28	18.95
Minority Interest in Earnings	0.04	0.09	-0.14	-0.04	-	-
Net Income	19.03	12.33	2.17	-5.03	1.28	18.95
Net Income to Common	19.03	12.33	2.17	-5.03	1.28	18.95
Net Income Growth	-	467.28%	-	-	-93.25%	-66.35%
Shares Outstanding (Basic)	4	4	4	10	10	8
Shares Outstanding (Diluted)	4	4	4	10	10	10
Shares Change (YoY)	-56.73%	0.96%	-57.06%	-0.45%	0.77%	-1.44%
EPS (Basic)	4.55	2.95	0.52	-0.52	0.13	2.52
EPS (Diluted)	4.55	2.94	0.52	-0.52	0.13	2.08
EPS Growth	-	463.89%	-	-	-93.75%	-64.64%
Free Cash Flow	-0.94	6.12	28.61	-6.87	7.55	72.26
Free Cash Flow Per Share	-0.22	1.46	6.88	-0.71	0.78	7.48
Gross Margin	15.98%	14.46%	10.46%	10.97%	14.44%	22.70%
Operating Margin	6.09%	4.72%	2.40%	1.19%	1.37%	10.84%
Profit Margin	4.13%	2.96%	0.51%	-1.28%	0.45%	4.50%
Free Cash Flow Margin	-0.20%	1.47%	6.70%	-1.75%	2.62%	17.17%
EBITDA	36.02	27.89	18.5	13.23	12.12	53.07
EBITDA Margin	7.82%	6.70%	4.33%	3.37%	4.21%	12.61%
D&A For EBITDA	7.94	8.25	8.23	8.58	8.17	7.45
EBIT	28.08	19.64	10.27	4.65	3.95	45.61
EBIT Margin	6.09%	4.72%	2.40%	1.19%	1.37%	10.84%
Effective Tax Rate	24.21%	17.35%	31.35%	-	51.70%	43.77%

Updated Nov 3, 2014. Source: S&P Global Market Intelligence. Standard template. Financial Sources.