STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.5B | $17.9B | $19.0B | $18.2B | $18.4B | |
| YoY % | -81.8% | -8.2% | +6.1% | -4.1% | +1.2% | |
| P / Sales | 21.4x | 18.7x | 17.2x | 12.9x | 19.4x | |
| EV / Sales | 22.4x | 19.5x | 18.1x | 13.8x | 20.5x | |
| Gross Profit, Adj. | $9.4B | $8.7B | $9.8B | $9.2B | $8.1B | |
| YoY % | -81.8% | -8.3% | +13.5% | -6.6% | -11.8% | |
| Margin % | 48.3% | 48.3% | 51.7% | 50.3% | 43.9% | |
| EV / Gross Profit | 46.3x | 40.3x | 35.0x | 27.5x | 46.7x | |
| EBITDA, Adj. | $5.2B | $5.2B | $6.1B | $5.7B | $4.5B | |
| YoY % | -86.0% | +0.5% | +17.3% | -6.4% | -20.8% | |
| Margin % | 26.6% | 29.1% | 32.2% | 31.4% | 24.6% | |
| EV / EBITDA | 84.3x | 66.9x | 56.2x | 44.1x | 83.3x | |
| EBIT | $1.7B | $2.3B | $3.1B | $2.9B | $-832.3M | |
| YoY % | -88.5% | +39.7% | +33.9% | -5.6% | -128.6% | |
| Margin % | 8.5% | 12.9% | 16.2% | 16.0% | -4.5% | |
| EV / EBIT | 264.9x | 151.4x | 111.4x | 86.6x | -453.9x | |
| Net Income | $1.6B | $1.0B | $2.8B | $3.2B | $666.5M | |
| YoY % | -93.1% | -35.3% | +176.1% | +14.7% | -79.0% | |
| Net Margin | 7.9% | 5.6% | 14.6% | 17.4% | 3.6% | |
| EPS (GAAP) | $0.55 | $0.36 | $0.97 | $1.13 | $0.21 | |
| YoY % | -93.2% | -34.5% | +169.4% | +16.5% | -81.4% |