STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.4B | $20.2B | $17.1B | $16.8B | $16.4B | |
| YoY % | +1.6% | +3.8% | -15.0% | -2.0% | -2.1% | |
| P / Sales | 2.5x | 2.3x | 2.4x | 2.6x | 2.0x | |
| EV / Sales | 3.4x | 3.1x | 3.3x | 3.5x | 2.9x | |
| Gross Profit, Adj. | $6.0B | $6.2B | $6.3B | $6.3B | $5.9B | |
| YoY % | -12.2% | +3.9% | +0.8% | +0.3% | -5.8% | |
| Margin % | 30.8% | 30.8% | 36.6% | 37.4% | 36.0% | |
| EV / Gross Profit | 10.9x | 10.2x | 9.0x | 9.3x | 8.2x | |
| EBITDA, Adj. | $3.3B | $3.4B | $3.3B | $3.6B | $3.2B | |
| YoY % | -17.6% | +3.2% | -2.8% | +7.2% | -11.8% | |
| Margin % | 17.1% | 17.0% | 19.5% | 21.3% | 19.2% | |
| EV / EBITDA | 19.6x | 18.4x | 17.0x | 16.4x | 15.3x | |
| EBIT | $2.6B | $2.7B | $1.9B | $2.7B | $2.4B | |
| YoY % | -21.1% | +4.7% | -28.1% | +40.0% | -12.9% | |
| Margin % | 13.2% | 13.3% | 11.2% | 16.1% | 14.3% | |
| EV / EBIT | 25.5x | 23.6x | 29.4x | 21.7x | 20.6x | |
| Net Income | $1.8B | $1.9B | $1.8B | $2.5B | $2.0B | |
| YoY % | -22.9% | +6.6% | -8.8% | +44.3% | -20.6% | |
| Net Margin | 9.3% | 9.6% | 10.3% | 15.1% | 12.3% | |
| EPS (GAAP) | $5.35 | $5.72 | $5.21 | $7.55 | $6.07 | |
| YoY % | -22.1% | +6.9% | -8.9% | +44.9% | -19.6% |