STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $13.4B | $12.1B | $11.8B | $13.2B | |
| YoY % | — | -9.8% | -2.2% | +11.6% | |
| P / Sales | 1.2x | 1.5x | 1.4x | 1.1x | |
| EV / Sales | 2.4x | 2.7x | 2.4x | 2.1x | |
| Gross Profit, Adj. | $2.3B | $2.3B | $2.4B | $2.6B | |
| YoY % | — | +2.6% | +5.8% | +5.6% | |
| Margin % | 16.8% | 19.1% | 20.7% | 19.6% | |
| EV / Gross Profit | 14.4x | 14.2x | 11.4x | 10.7x | |
| EBITDA, Adj. | $1.8B | $1.9B | $1.8B | $2.0B | |
| YoY % | — | +4.7% | -2.9% | +11.6% | |
| Margin % | 13.3% | 15.4% | 15.3% | 15.3% | |
| EV / EBITDA | 18.3x | 17.7x | 15.4x | 13.7x | |
| EBIT | $1.0B | $1.0B | $763.0M | $1.4B | |
| YoY % | — | +0.8% | -26.5% | +87.5% | |
| Margin % | 7.7% | 8.6% | 6.5% | 10.9% | |
| EV / EBIT | 31.5x | 31.6x | 36.4x | 19.2x | |
| Net Income | $719.0M | $707.0M | $4.0B | $912.0M | |
| YoY % | — | -1.7% | +466.9% | -77.2% | |
| Net Margin | 5.4% | 5.9% | 34.0% | 6.9% | |
| EPS (GAAP) | $2.25 | $2.23 | $13.00 | $3.30 | |
| YoY % | — | -0.9% | +483.0% | -74.6% |