STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.9B | $7.6B | $7.4B | $7.3B | $7.3B | |
| YoY % | — | -4.1% | -1.7% | -1.6% | -0.2% | |
| P / Sales | 1.9x | 1.4x | 1.3x | 1.1x | 0.6x | |
| EV / Sales | 2.6x | 2.2x | 2.1x | 1.9x | 1.4x | |
| Gross Profit, Adj. | $3.9B | $3.3B | $3.2B | $3.2B | $3.2B | |
| YoY % | — | -15.6% | -0.6% | -0.1% | -1.4% | |
| Margin % | 48.9% | 43.1% | 43.6% | 44.3% | 43.7% | |
| EV / Gross Profit | 5.4x | 5.1x | 4.9x | 4.3x | 3.1x | |
| EBITDA, Adj. | $2.4B | $1.6B | $1.6B | $1.5B | $1.4B | |
| YoY % | — | -32.7% | -2.7% | -0.4% | -10.9% | |
| Margin % | 30.1% | 21.1% | 20.9% | 21.2% | 18.9% | |
| EV / EBITDA | 8.8x | 10.5x | 10.2x | 9.0x | 7.3x | |
| EBIT | $2.0B | $1.4B | $1.3B | $1.3B | $1.1B | |
| YoY % | — | -31.5% | -6.6% | -1.5% | -11.1% | |
| Margin % | 25.5% | 18.2% | 17.3% | 17.3% | 15.4% | |
| EV / EBIT | 10.4x | 12.2x | 12.3x | 11.0x | 8.9x | |
| Net Income | $1.3B | $800.0M | $878.0M | $798.0M | $649.0M | |
| YoY % | — | -40.0% | +9.8% | -9.1% | -18.7% | |
| Net Margin | 16.9% | 10.6% | 11.8% | 10.9% | 8.9% | |
| EPS (GAAP) | $4.88 | $3.43 | $3.84 | $3.61 | $3.11 | |
| YoY % | — | -29.7% | +12.0% | -6.0% | -13.9% |