STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.6B | $8.9B | $9.1B | $8.6B | $8.1B | |
| YoY % | +16.8% | +59.5% | +2.6% | -5.7% | -5.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $3.6B | $5.5B | $5.6B | $5.3B | $5.0B | |
| YoY % | +14.4% | +52.1% | +0.4% | -5.4% | -4.2% | |
| Margin % | 65.4% | 62.4% | 61.1% | 61.2% | 62.3% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.3B | $3.5B | $3.5B | $3.5B | $3.2B | |
| YoY % | +9.5% | +50.6% | +0.1% | -0.5% | -6.1% | |
| Margin % | 41.3% | 39.0% | 38.0% | 40.1% | 40.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $745.0M | $911.0M | $-1.6B | $827.0M | $-4.4B | |
| YoY % | -9.1% | +22.3% | -271.9% | +152.8% | -635.3% | |
| Margin % | 13.4% | 10.2% | -17.2% | 9.6% | -54.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-319.0M | $-590.0M | $-2.0B | $-750.0M | $-5.9B | |
| YoY % | -339.8% | -85.0% | -242.4% | +62.9% | -688.1% | |
| Net Margin | -5.7% | -6.6% | -22.1% | -8.7% | -72.9% | |
| EPS (GAAP) | -$4.41 | -$7.61 | -$25.99 | -$8.37 | -$56.80 | |
| YoY % | -3492.3% | -72.6% | -241.5% | +67.8% | -578.6% |