STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $15.4B | $15.5B | $15.1B | |
| YoY % | — | +0.1% | -2.1% | |
| P / Sales | 2.6x | 2.6x | 2.2x | |
| EV / Sales | 3.6x | 3.6x | 3.2x | |
| Gross Profit, Adj. | $8.6B | $9.0B | $8.8B | |
| YoY % | — | +3.7% | -1.9% | |
| Margin % | 56.0% | 58.0% | 58.1% | |
| EV / Gross Profit | 6.4x | 6.2x | 5.5x | |
| EBITDA, Adj. | $3.1B | $3.2B | $3.3B | |
| YoY % | — | +2.8% | +1.8% | |
| Margin % | 20.3% | 20.9% | 21.7% | |
| EV / EBITDA | 17.6x | 17.2x | 14.7x | |
| EBIT | $2.5B | $1.8B | $2.4B | |
| YoY % | — | -26.7% | +31.1% | |
| Margin % | 16.3% | 11.9% | 16.0% | |
| EV / EBIT | 22.0x | 30.2x | 20.0x | |
| Net Income | $1.7B | $1.0B | $1.5B | |
| YoY % | — | -38.1% | +42.7% | |
| Net Margin | 10.8% | 6.7% | 9.7% | |
| EPS (GAAP) | $0.90 | $0.54 | $0.76 | |
| YoY % | — | -40.0% | +40.7% |