STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7B | $14.6B | $15.9B | $15.8B | $16.1B | |
| YoY % | — | +14.8% | +9.4% | -1.0% | +1.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $9.9B | $12.7B | $13.8B | $13.6B | $13.6B | |
| YoY % | — | +27.9% | +8.4% | -1.3% | -0.0% | |
| Margin % | 78.3% | 87.2% | 86.4% | 86.1% | 84.5% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $4.3B | $4.9B | $7.0B | $7.0B | $6.2B | |
| YoY % | — | +12.1% | +43.4% | +0.6% | -11.8% | |
| Margin % | 34.1% | 33.3% | 43.7% | 44.4% | 38.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-3.1B | $-1.8B | $-2.0B | $-3.4B | $-4.0B | |
| YoY % | — | +41.7% | -9.2% | -70.1% | -18.1% | |
| Margin % | -24.7% | -12.5% | -12.5% | -21.5% | -24.9% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.7B | $14.7B | $-4.4B | $-5.1B | $-5.3B | |
| YoY % | — | +299.0% | -130.0% | -16.8% | -2.5% | |
| Net Margin | 29.0% | 100.9% | -27.6% | -32.6% | -32.8% | |
| EPS (GAAP) | $10.01 | $38.18 | -$13.19 | -$15.26 | -$16.02 | |
| YoY % | — | +281.4% | -134.5% | -15.7% | -5.0% |