STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $96.3B | $97.1B | $86.4B | $83.7B | $86.3B | |
| YoY % | +7.4% | +0.8% | -11.0% | -3.1% | +3.1% | |
| P / Sales | 1.7x | 1.4x | 1.5x | 1.8x | 1.7x | |
| EV / Sales | 2.2x | 2.0x | 2.1x | 2.4x | 2.5x | |
| Gross Profit, Adj. | $32.1B | $32.3B | $28.8B | $27.9B | $28.9B | |
| YoY % | +8.4% | +0.6% | -10.6% | -3.4% | +3.6% | |
| Margin % | 33.3% | 33.2% | 33.4% | 33.3% | 33.5% | |
| EV / Gross Profit | 6.6x | 6.0x | 6.4x | 7.3x | 7.4x | |
| EBITDA, Adj. | $14.5B | $12.1B | $13.5B | $12.4B | $12.3B | |
| YoY % | +23.7% | -16.2% | +11.0% | -7.7% | -0.7% | |
| Margin % | 15.1% | 12.5% | 15.6% | 14.9% | 14.3% | |
| EV / EBITDA | 14.7x | 15.9x | 13.7x | 16.3x | 17.2x | |
| EBIT | $12.1B | $10.2B | $11.6B | $10.5B | $10.2B | |
| YoY % | +25.4% | -16.0% | +13.8% | -9.4% | -3.0% | |
| Margin % | 12.6% | 10.5% | 13.4% | 12.5% | 11.8% | |
| EV / EBIT | 17.6x | 19.0x | 15.9x | 19.4x | 20.9x | |
| Net Income | $8.4B | $6.4B | $7.7B | $7.0B | $6.7B | |
| YoY % | +44.7% | -23.7% | +20.4% | -10.0% | -4.4% | |
| Net Margin | 8.7% | 6.6% | 8.9% | 8.3% | 7.7% | |
| EPS (GAAP) | $12.04 | $10.17 | $13.20 | $12.23 | $11.85 | |
| YoY % | +55.4% | -15.5% | +29.8% | -7.3% | -3.1% |