Thompson Creek Metals Co Inc. (TCPTF) [Rocket]

In millions, except per share items	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10	Dec-31-09	Dec-31-08
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Copper-Gold	360.9	350.7	14.3
Korea	211.5	290.1	10.9	11.4	16.6	6.2
Japan	158.9	131.9	66.7	79.1	108.0	106.1
US Operations Molybdenum	122.5	347.5	343.0	316.7	567.0	489.2	282.2	0.8
Other							91.2	1,010.6
Total revenues	494.1	806.7	434.4	401.4	669.1	594.8	373.4	1,011.4
Revenue growth [+]	-38.8%	85.7%	8.2%	-40.0%	12.5%	59.3%	-63.1%	10.6%
Copper-Gold	2.9%	2352.4%
Korea	-27.1%	2561.5%	-4.4%	-31.3%	167.7%
Japan	20.5%	97.8%	-15.7%	-26.8%	1.8%
US Operations Molybdenum	-64.7%	1.3%	8.3%	-44.1%	15.9%	73.4%	36209.8%
North America	-62.0%	12.2%	9.1%	-34.9%	10.9%
Cost of goods sold	404.2	623.7	380.1	813.0	860.3	680.9	526.0	597.4
Gross profit	89.9	183.0	54.3	-411.6	-191.2	-86.1	-152.6	414.0
Gross margin	18.2%	22.7%	12.5%	-102.5%	-28.6%	-14.5%	-40.9%	40.9%
Selling, general and administrative [+]	30.5	37.6	30.9	35.6	36.2	31.2	31.3	48.0
Sales and marketing	10.7	14.1	9.3	8.0	9.7	9.3	6.2	10.1
General and administrative	19.8	23.5	21.6	27.6	26.5	21.9	25.1	37.9
Other operating expenses	28.4	4.5	3.8	-417.0	-376.7	-304.6	-233.6	-58.5
EBITDA [+]	129.6	240.8	71.5	33.8	224.0	237.2	93.1	464.5
EBITDA growth	-46.2%	236.8%	111.5%	-84.9%	-5.6%	154.8%	-80.0%	92.7%
EBITDA margin	26.2%	29.9%	16.5%	8.4%	33.5%	39.9%	24.9%	45.9%
Depreciation and amortization	98.6	99.9	51.9	64.0	74.7	49.9	43.4	40.0
EBIT [+]	31.0	140.9	19.6	-30.2	149.3	187.3	49.7	424.5
EBIT growth	-78.0%	618.9%	-164.9%	-120.2%	-20.3%	276.9%	-88.3%	120.2%
EBIT margin	6.3%	17.5%	4.5%	-7.5%	22.3%	31.5%	13.3%	42.0%
Non-recurring items [+]		104.8	194.9	577.5		12.9		68.2
Asset impairment		104.8	194.9	577.5				68.2
Interest expense, net [+]	87.1	91.9	23.1	11.7	3.1	-0.6	-0.3	12.7
Interest expense	87.3	92.3	24.1	12.8	5.2	0.9	1.2	15.1
Interest income	0.2	0.4	1.0	1.1	2.1	1.5	1.5	2.4
Other income (expense), net [+]	-166.3	-90.1	-80.0	-38.0	157.1	-41.1	-104.0	-46.2
Gain (loss) on debt retirement	2.8	-1.6
Gain (loss) on foreign currency transactions	168.4	99.8	70.8	-12.2	13.1	-7.4	10.9	-21.5
Other	-4.9	-8.1	-1.1	-0.5	-1.0	-1.1	-0.3	-0.5
Pre-tax income	-222.4	-145.9	-278.4	-657.4	303.3	133.9	-54.0	297.4
Income taxes	-87.5	-21.7	-63.4	-111.1	11.2	20.2	2.0	124.3
Tax rate	39.3%	14.9%	22.8%	16.9%	3.7%	15.1%		41.8%
Net income	-134.9	-124.2	-215.0	-546.3	292.1	113.7	-56.0	173.1
Net margin	-27.3%	-15.4%	-49.5%	-136.1%	43.7%	19.1%	-15.0%	17.1%

Basic EPS [+]	($0.62)	($0.64)	($1.26)	($3.24)	$1.75	$0.79	($0.44)	$1.45
Growth	-3.8%	-49.0%	-61.3%	-285.7%	122.3%	-278.9%	-130.3%	14.3%
Diluted EPS [+]	($0.62)	($0.64)	($1.26)	($3.24)	$1.73	$0.75	($0.44)	$1.31
Growth	-3.8%	-49.0%	-61.3%	-287.2%	132.4%	-269.8%	-133.4%	19.2%

Shares outstanding (basic) [+]	218.8	193.7	171.1	168.4	167.2	144.7	127.5	119.5
Growth	13.0%	13.2%	1.6%	0.7%	15.5%	13.5%	6.7%	8.4%
Shares outstanding (diluted) [+]	218.8	193.7	171.1	168.4	168.6	152.5	127.5	131.7
Growth	13.0%	13.2%	1.6%	-0.1%	10.6%	19.6%	-3.2%	4.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.