STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.8B | $7.1B | $5.7B | $7.5B | $9.0B | |
| YoY % | -47.7% | +4.7% | -20.0% | +32.2% | +19.4% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.7B | $1.9B | $813.0M | $931.0M | $929.0M | |
| YoY % | -39.2% | +13.2% | -56.8% | +14.5% | -0.2% | |
| Margin % | 24.6% | 26.5% | 14.3% | 12.4% | 10.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.5B | $1.7B | $519.0M | $650.0M | $646.0M | |
| YoY % | -20.9% | +12.1% | -69.4% | +25.2% | -0.6% | |
| Margin % | 22.3% | 23.9% | 9.1% | 8.7% | 7.2% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $775.0M | $579.0M | $80.0M | $-292.0M | $-47.0M | |
| YoY % | +61.5% | -25.3% | -86.2% | -465.0% | +83.9% | |
| Margin % | 11.4% | 8.2% | 1.4% | -3.9% | -0.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $640.0M | $468.0M | $-109.0M | $-397.0M | $-182.0M | |
| YoY % | +603.9% | -26.9% | -123.3% | -264.2% | +54.2% | |
| Net Margin | 9.4% | 6.6% | -1.9% | -5.3% | -2.0% | |
| EPS (GAAP) | $1.30 | $1.03 | -$1.00 | -$3.65 | -$1.75 | |
| YoY % | +564.3% | -20.8% | -197.1% | -265.0% | +52.1% |