STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $3.1B | $3.4B | $2.4B | $1.7B | $2.2B | |
| YoY % | +7.0% | +9.0% | -29.0% | -28.9% | +26.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $1.9B | $2.1B | $1.6B | $1.1B | $1.5B | |
| YoY % | +8.0% | +9.8% | -22.1% | -33.7% | +41.8% | |
| Margin % | 62.3% | 62.7% | 68.8% | 64.1% | 71.7% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.1B | $1.2B | $857.0M | $314.0M | $675.0M | |
| YoY % | +12.8% | +7.7% | -29.1% | -63.4% | +115.0% | |
| Margin % | 36.4% | 36.0% | 35.9% | 18.5% | 31.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $394.0M | $266.0M | $290.0M | $-245.0M | $110.0M | |
| YoY % | +201.7% | -32.5% | +9.0% | -184.5% | +144.9% | |
| Margin % | 12.8% | 7.9% | 12.1% | -14.4% | 5.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $-242.0M | $-352.0M | $-130.0M | $-569.0M | $371.0M | |
| YoY % | +31.6% | -45.5% | +63.1% | -337.7% | +165.2% | |
| Net Margin | -7.8% | -10.5% | -5.4% | -33.5% | 17.2% | |
| EPS (GAAP) | -$2.72 | -$3.87 | -$1.40 | -$6.00 | $3.78 | |
| YoY % | +32.8% | -42.3% | +63.8% | -328.6% | +163.0% |