STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.6B | $17.8B | $18.6B | $17.0B | $17.8B | |
| YoY % | +3.2% | -4.0% | +4.5% | -8.7% | +4.8% | |
| P / Sales | 2.5x | 2.3x | 2.0x | 1.2x | 1.2x | |
| EV / Sales | 4.4x | 4.2x | 4.0x | 3.5x | 3.6x | |
| Gross Profit, Adj. | $7.8B | $7.5B | $18.6B | $17.0B | $17.8B | |
| YoY % | +3.7% | -4.0% | +147.8% | -8.7% | +4.8% | |
| Margin % | 42.2% | 42.2% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 10.4x | 9.9x | 4.0x | 3.5x | 3.6x | |
| EBITDA, Adj. | $7.8B | $7.5B | $7.7B | $7.4B | $7.8B | |
| YoY % | +3.7% | -4.0% | +2.6% | -3.7% | +5.6% | |
| Margin % | 42.2% | 42.2% | 41.4% | 43.7% | 44.0% | |
| EV / EBITDA | 10.4x | 9.9x | 9.7x | 8.0x | 8.1x | |
| EBIT | $4.0B | $4.0B | $4.0B | $3.6B | $3.6B | |
| YoY % | +0.5% | -1.2% | +0.8% | -10.1% | +1.4% | |
| Margin % | 21.6% | 22.3% | 21.5% | 21.1% | 20.5% | |
| EV / EBIT | 20.3x | 18.8x | 18.8x | 16.5x | 17.4x | |
| Net Income | $2.1B | $2.0B | $1.6B | $113.6M | $4.6B | |
| YoY % | +9.2% | -6.6% | -21.7% | -92.8% | +3944.3% | |
| Net Margin | 11.6% | 11.2% | 8.4% | 0.7% | 25.8% | |
| EPS (GAAP) | $2.37 | $2.20 | $1.72 | $0.13 | $4.95 | |
| YoY % | +9.2% | -7.2% | -21.8% | -92.4% | +3707.7% |