STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $51.8B | $46.3B | $43.5B | $41.5B | $41.7B | |
| YoY % | — | -10.6% | -6.1% | -4.4% | +0.4% | |
| P / Sales | 0.5x | 0.4x | 0.4x | 0.4x | 0.3x | |
| EV / Sales | 0.7x | 0.7x | 0.6x | 0.7x | 0.6x | |
| Gross Profit, Adj. | $11.6B | $9.9B | $9.6B | $9.4B | $9.4B | |
| YoY % | — | -14.8% | -3.1% | -2.3% | -0.1% | |
| Margin % | 22.5% | 21.4% | 22.1% | 22.6% | 22.5% | |
| EV / Gross Profit | 3.1x | 3.1x | 2.8x | 3.0x | 2.6x | |
| EBITDA, Adj. | $3.9B | $2.9B | $2.6B | $2.6B | $2.6B | |
| YoY % | — | -26.2% | -7.3% | -1.9% | -0.7% | |
| Margin % | 7.5% | 6.2% | 6.1% | 6.3% | 6.2% | |
| EV / EBITDA | 9.3x | 10.7x | 10.1x | 11.0x | 9.3x | |
| EBIT | $3.0B | $1.8B | $1.6B | $1.3B | $1.4B | |
| YoY % | — | -40.9% | -12.3% | -19.8% | +10.1% | |
| Margin % | 5.9% | 3.9% | 3.6% | 3.0% | 3.3% | |
| EV / EBIT | 11.8x | 17.1x | 17.0x | 22.6x | 17.2x | |
| Net Income | $2.5B | $1.4B | $1.2B | $927.0M | $1.1B | |
| YoY % | — | -42.2% | -12.5% | -25.3% | +15.3% | |
| Net Margin | 4.7% | 3.1% | 2.9% | 2.2% | 2.6% | |
| EPS (GAAP) | $9.84 | $6.29 | $5.68 | $4.28 | $5.04 | |
| YoY % | — | -36.1% | -9.7% | -24.6% | +17.8% |