STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.0B | $26.5B | $26.6B | $25.8B | $24.9B | |
| YoY % | -0.5% | +1.7% | +0.6% | -3.0% | -3.5% | |
| P / Sales | 1.7x | 1.9x | 1.8x | 1.4x | 1.2x | |
| EV / Sales | 3.2x | 3.4x | 3.2x | 2.9x | 2.7x | |
| Gross Profit, Adj. | $8.7B | $8.1B | $8.9B | $9.0B | $8.3B | |
| YoY % | -5.4% | -6.5% | +9.9% | +0.5% | -7.3% | |
| Margin % | 33.3% | 30.7% | 33.5% | 34.7% | 33.3% | |
| EV / Gross Profit | 9.7x | 11.2x | 9.7x | 8.3x | 8.0x | |
| EBITDA, Adj. | $6.0B | $5.5B | $6.2B | $6.3B | $5.6B | |
| YoY % | -7.6% | -8.7% | +13.0% | +1.7% | -11.0% | |
| Margin % | 23.1% | 20.7% | 23.3% | 24.4% | 22.5% | |
| EV / EBITDA | 14.0x | 16.6x | 13.9x | 11.8x | 11.8x | |
| EBIT | $3.5B | $3.6B | $4.6B | $1.7B | $-4.7B | |
| YoY % | +62.6% | +5.0% | +25.8% | -63.2% | -377.4% | |
| Margin % | 13.3% | 13.7% | 17.2% | 6.5% | -18.7% | |
| EV / EBIT | 24.4x | 25.0x | 18.9x | 44.3x | -14.2x | |
| Net Income | $1.0B | $2.4B | $2.9B | $2.7B | $-5.8B | |
| YoY % | +184.3% | +133.5% | +20.8% | -3.9% | -313.0% | |
| Net Margin | 3.9% | 8.9% | 10.7% | 10.6% | -23.4% | |
| EPS (GAAP) | $0.82 | $1.91 | $2.31 | $2.26 | -$4.93 | |
| YoY % | +182.8% | +132.9% | +20.9% | -2.2% | -318.1% |