STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $17.9B | $17.5B | $17.7B | $22.6B | $21.5B | |
| YoY % | -0.7% | -2.4% | +1.1% | +27.9% | -5.0% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $10.1B | $9.7B | $9.5B | $12.6B | $12.3B | |
| YoY % | -0.6% | -4.2% | -2.5% | +33.1% | -2.0% | |
| Margin % | 56.5% | 55.5% | 53.5% | 55.7% | 57.4% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $6.8B | $6.2B | $5.9B | $8.4B | $8.6B | |
| YoY % | -1.0% | -7.7% | -4.9% | +41.6% | +2.3% | |
| Margin % | 37.8% | 35.8% | 33.7% | 37.3% | 40.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $2.6B | $2.3B | $2.0B | $570.0M | $-2.7B | |
| YoY % | +7.0% | -9.5% | -13.9% | -71.6% | -578.2% | |
| Margin % | 14.4% | 13.4% | 11.4% | 2.5% | -12.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $878.0M | $626.0M | $1.4B | $-1.7B | $-5.3B | |
| YoY % | +13.7% | -28.7% | +121.9% | -224.8% | -204.0% | |
| Net Margin | 4.9% | 3.6% | 7.9% | -7.7% | -24.6% | |
| EPS (GAAP) | $1.58 | $1.16 | $2.21 | -$1.63 | -$4.92 | |
| YoY % | +16.2% | -26.6% | +90.5% | -173.8% | -201.8% |