STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.6B | $12.9B | $12.6B | $11.7B | $10.7B | |
| YoY % | +3.0% | +2.3% | -2.8% | -7.1% | -8.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.6B | $4.8B | $4.3B | $3.8B | $3.7B | |
| YoY % | +6.8% | +5.9% | -9.9% | -12.7% | -2.4% | |
| Margin % | 36.0% | 37.3% | 34.6% | 32.5% | 34.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $611.0M | $1.0B | $549.0M | $288.0M | $168.0M | |
| YoY % | +31.7% | +65.6% | -45.8% | -47.5% | -41.7% | |
| Margin % | 4.8% | 7.8% | 4.4% | 2.5% | 1.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $-89.0M | $377.0M | $-205.0M | $-290.0M | $-424.0M | |
| YoY % | +65.0% | +523.6% | -154.4% | -41.5% | -46.2% | |
| Margin % | -0.7% | 2.9% | -1.6% | -2.5% | -4.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-513.0M | $-17.0M | $-118.0M | $-255.0M | $-268.0M | |
| YoY % | +28.5% | +96.7% | -594.1% | -116.1% | -5.1% | |
| Net Margin | -4.1% | -0.1% | -0.9% | -2.2% | -2.5% | |
| EPS (GAAP) | -$1.68 | -$0.06 | -$0.38 | -$0.81 | -$0.84 | |
| YoY % | +28.5% | +96.4% | -533.3% | -113.2% | -3.7% |