STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $92.8B | $95.9B | $86.0B | $75.1B | |
| YoY % | — | +3.4% | -10.3% | -12.7% | |
| P / Sales | 0.4x | 0.4x | 1.0x | 1.4x | |
| EV / Sales | 3.4x | 3.7x | 4.6x | 5.9x | |
| Gross Profit, Adj. | $14.3B | $14.5B | $18.1B | $18.1B | |
| YoY % | — | +1.8% | +24.5% | +0.3% | |
| Margin % | 15.4% | 15.1% | 21.0% | 24.1% | |
| EV / Gross Profit | 22.4x | 24.2x | 22.0x | 24.3x | |
| EBITDA, Adj. | $21.9B | $23.6B | $27.8B | $28.5B | |
| YoY % | — | +7.5% | +17.9% | +2.5% | |
| Margin % | 23.7% | 24.6% | 32.3% | 38.0% | |
| EV / EBITDA | 14.5x | 14.9x | 14.3x | 15.4x | |
| EBIT | $14.3B | $14.5B | $18.1B | $18.1B | |
| YoY % | — | +1.8% | +24.5% | +0.3% | |
| Margin % | 15.4% | 15.1% | 21.0% | 24.1% | |
| EV / EBIT | 22.4x | 24.2x | 22.0x | 24.3x | |
| Net Income | $1.9B | $964.0M | $473.0M | $1.1B | |
| YoY % | — | -49.4% | -50.9% | +141.0% | |
| Net Margin | 2.1% | 1.0% | 0.5% | 1.5% | |
| EPS (GAAP) | $1.19 | $0.61 | $0.20 | $0.49 | |
| YoY % | — | -48.7% | -67.2% | +145.0% |