| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Net revenues | |||||||||||
5,267 | 5,193 | 4,989 | 4,833 | 3,963 | 3,084 | 2,332 | 1,834 | 1,472 | 1,063 | 856 | 725 |
Cost of goods sold | |||||||||||
2,796 | 2,852 | 2,737 | 2,584 | 2,057 | 1,572 | 1,195 | 955 | 759 | 533 | 446 | 372 |
Gross profit | |||||||||||
2,470 | 2,340 | 2,251 | 2,248 | 1,905 | 1,512 | 1,136 | 879 | 712 | 530 | 410 | 353 |
Selling, general and administrative expenses | |||||||||||
2,233 | 2,182 | 2,099 | 1,831 | 1,497 | 1,158 | 871 | 670 | 550 | 418 | 324 | 276 |
Restructuring and impairment charges | |||||||||||
0 | 183 | 124 | 0 | 0 | - | - | - | - | - | - | - |
Income (loss) from operations | |||||||||||
236 | -25 | 27 | 417 | 408 | 353 | 265 | 208 | 162 | 112 | 85 | 76 |
Interest expense, net | |||||||||||
-21 | -33 | -34 | -26 | -14 | -5 | -2 | -5 | -3 | -2 | -2 | -0 |
Other income (expense), net | |||||||||||
-5 | -9 | -3 | -2 | -7 | -6 | -1 | -0 | -2 | -1 | -0 | -6 |
Income (loss) before income taxes | |||||||||||
209 | -67 | -10 | 388 | 386 | 342 | 260 | 203 | 156 | 108 | 82 | 69 |
Income tax expense | |||||||||||
70 | -20 | 37 | 131 | 154 | 134 | 98 | 74 | 59 | 40 | 35 | 31 |
Income (loss) from equity method investments | |||||||||||
-47 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Net income (loss) | |||||||||||
92 | -46 | -48 | 256 | 232 | 208 | 162 | 128 | 96 | 68 | 46 | 38 |
Net income (loss) available to all stockholders | |||||||||||
- | - | - | 197 | 232 | 208 | - | - | - | - | - | - |
Basic net income (loss) per share of Class A, B and C common stock (in dollars per share) | |||||||||||
0.20 | -0.10 | -0.11 | - | - | - | 0.77 | 0.62 | 0.94 | 0.67 | 0.94 | 0.78 |
Diluted net income (loss) per share of Class A, B and C common stock (in dollars per share) | |||||||||||
0.20 | -0.10 | -0.11 | - | - | - | 0.75 | 0.61 | 0.92 | 0.67 | 0.92 | 0.76 |
Weighted average common shares outstanding Class A, B and C common stock | |||||||||||
Basic (in shares) | |||||||||||
450 | 445 | 440 | - | - | - | 210 | 208 | 103 | 101 | 49 | 0 |
Diluted (in shares) | |||||||||||
454 | 445 | 440 | - | - | - | 215 | 212 | 105 | 102 | 50 | 0 |
Class C Common Stock | |||||||||||
Adjustment payment to Class C capital stockholders | |||||||||||
- | - | - | 59 | - | - | - | - | - | - | - | - |
Basic net income (loss) per share (in dollars per share) | |||||||||||
- | - | - | 0.72 | - | - | - | - | - | - | - | - |
Diluted net income (loss) per share (in dollars per share) | |||||||||||
- | - | - | 0.71 | - | - | - | - | - | - | - | - |
Basic (in shares) | |||||||||||
- | - | - | 218 | - | - | - | - | - | - | - | - |
Diluted (in shares) | |||||||||||
- | - | - | 222 | - | - | - | - | - | - | - | - |
Class A Common Stock And Class B Convertible Common Stock | |||||||||||
Basic net income (loss) per share (in dollars per share) | |||||||||||
- | - | - | 0.45 | - | - | - | - | - | - | - | - |
Diluted net income (loss) per share (in dollars per share) | |||||||||||
- | - | - | 0.45 | - | - | - | - | - | - | - | - |
Basic (in shares) | |||||||||||
- | - | - | 217 | - | - | - | - | - | - | - | - |
Diluted (in shares) | |||||||||||
- | - | - | 221 | - | - | - | - | - | - | - | - |