STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $35.4B | $26.2B | $24.6B | $24.6B | $24.9B | |
| YoY % | +9.9% | -26.0% | -5.9% | -0.1% | +1.5% | |
| P / Sales | 2.5x | 2.2x | 2.1x | 2.9x | 3.5x | |
| EV / Sales | 3.2x | 3.3x | 3.7x | 4.1x | 4.6x | |
| Gross Profit, Adj. | $16.6B | $10.3B | $9.6B | $10.1B | $10.0B | |
| YoY % | +6.3% | -37.8% | -6.6% | +5.2% | -1.7% | |
| Margin % | 46.8% | 39.4% | 39.1% | 41.2% | 39.9% | |
| EV / Gross Profit | 6.9x | 8.4x | 9.4x | 10.0x | 11.5x | |
| EBITDA, Adj. | $9.3B | $3.7B | $-8.7B | $6.2B | $6.1B | |
| YoY % | +6.9% | -59.6% | -333.2% | +170.8% | -1.4% | |
| Margin % | 26.3% | 14.3% | -35.5% | 25.2% | 24.4% | |
| EV / EBITDA | 12.3x | 23.0x | -10.4x | 16.4x | 18.8x | |
| EBIT | $7.4B | $1.6B | $-10.7B | $4.8B | $4.8B | |
| YoY % | +8.8% | -77.7% | -752.0% | +145.0% | -0.6% | |
| Margin % | 20.8% | 6.3% | -43.6% | 19.6% | 19.2% | |
| EV / EBIT | 15.5x | 52.4x | -8.5x | 21.1x | 23.9x | |
| Net Income | $5.9B | $5.8B | $-7.0B | $4.2B | $3.3B | |
| YoY % | +8.7% | -2.4% | -221.1% | +159.7% | -22.1% | |
| Net Margin | 16.7% | 22.1% | -28.4% | 17.0% | 13.0% | |
| EPS (GAAP) | $10.12 | $10.18 | -$12.63 | $7.55 | $6.00 | |
| YoY % | +8.1% | +0.6% | -224.1% | +159.8% | -20.5% |