STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $35.7B | $36.6B | $39.3B | $41.0B | $42.0B | |
| YoY % | -3.1% | +2.6% | +7.3% | +4.4% | +2.2% | |
| P / Sales | 1.7x | 2.3x | 1.8x | 1.7x | 2.0x | |
| EV / Sales | 2.5x | 3.0x | 2.5x | 2.4x | 2.7x | |
| Gross Profit, Adj. | $7.3B | $7.5B | $6.6B | $8.4B | $8.3B | |
| YoY % | -2.8% | +2.8% | -12.3% | +27.6% | -0.6% | |
| Margin % | 20.4% | 20.4% | 16.7% | 20.4% | 19.8% | |
| EV / Gross Profit | 12.2x | 14.7x | 15.3x | 11.8x | 13.5x | |
| EBITDA, Adj. | $4.9B | $4.9B | $3.9B | $5.7B | $5.8B | |
| YoY % | -7.9% | +0.7% | -21.6% | +48.1% | +0.2% | |
| Margin % | 13.8% | 13.5% | 9.9% | 14.0% | 13.7% | |
| EV / EBITDA | 18.0x | 22.2x | 25.8x | 17.2x | 19.5x | |
| EBIT | $3.7B | $3.6B | $2.5B | $4.4B | $4.3B | |
| YoY % | -9.7% | -1.9% | -29.5% | +72.3% | -2.1% | |
| Margin % | 10.3% | 9.8% | 6.5% | 10.6% | 10.2% | |
| EV / EBIT | 24.1x | 30.5x | 39.5x | 22.6x | 26.2x | |
| Net Income | $7.0B | $4.9B | $2.1B | $4.2B | $4.2B | |
| YoY % | +119.7% | -30.1% | -58.0% | +103.0% | +0.2% | |
| Net Margin | 19.6% | 13.4% | 5.2% | 10.2% | 10.0% | |
| EPS (GAAP) | $43.54 | $31.47 | $13.53 | $28.34 | $29.08 | |
| YoY % | +128.8% | -27.7% | -57.0% | +109.5% | +2.6% |