STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $21.6B | $19.1B | $18.7B | $18.9B | $17.2B | |
| YoY % | -2.7% | -11.2% | -2.3% | +1.2% | -9.3% | |
| P / Sales | 1.8x | 2.4x | 2.7x | 3.1x | 3.4x | |
| EV / Sales | 7.4x | 8.0x | 8.0x | 7.6x | 8.1x | |
| Gross Profit, Adj. | $9.0B | $8.3B | $8.6B | $9.6B | $8.0B | |
| YoY % | +14.9% | -7.2% | +3.3% | +11.7% | -16.8% | |
| Margin % | 41.7% | 43.6% | 46.1% | 50.9% | 46.6% | |
| EV / Gross Profit | 17.7x | 18.4x | 17.4x | 14.9x | 17.5x | |
| EBITDA, Adj. | $6.3B | $5.9B | $6.3B | $7.5B | $5.6B | |
| YoY % | +11.9% | -6.3% | +6.6% | +19.0% | -24.6% | |
| Margin % | 29.1% | 30.8% | 33.5% | 39.4% | 32.8% | |
| EV / EBITDA | 25.3x | 26.0x | 24.0x | 19.2x | 24.8x | |
| EBIT | $5.4B | $5.1B | $5.5B | $6.6B | $4.8B | |
| YoY % | +23.7% | -6.4% | +7.1% | +21.2% | -28.1% | |
| Margin % | 25.3% | 26.6% | 29.2% | 34.9% | 27.7% | |
| EV / EBIT | 29.2x | 30.1x | 27.5x | 21.7x | 29.4x | |
| Net Income | $4.2B | $4.4B | $4.7B | $5.4B | $3.6B | |
| YoY % | -11.4% | +4.4% | +5.5% | +16.8% | -33.0% | |
| Net Margin | 19.6% | 23.1% | 24.9% | 28.8% | 21.2% | |
| EPS (GAAP) | $6.25 | $6.93 | $7.78 | $9.63 | $6.82 | |
| YoY % | -6.3% | +10.9% | +12.3% | +23.8% | -29.2% |