STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $44.5B | $43.5B | $46.0B | $46.1B | $54.8B | |
| YoY % | -2.1% | -2.3% | +5.7% | +0.2% | +18.9% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $30.6B | $30.8B | $32.0B | $32.3B | $39.5B | |
| YoY % | -0.3% | +0.5% | +4.2% | +0.9% | +22.1% | |
| Margin % | 68.7% | 70.7% | 69.7% | 70.2% | 72.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $14.2B | $15.1B | $14.9B | $13.5B | $18.4B | |
| YoY % | -38.9% | +6.2% | -1.0% | -9.8% | +36.3% | |
| Margin % | 31.9% | 34.7% | 32.5% | 29.2% | 33.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $9.2B | $10.9B | $7.7B | $7.5B | $7.4B | |
| YoY % | -46.2% | +18.0% | -29.4% | -1.9% | -1.4% | |
| Margin % | 20.7% | 25.1% | 16.7% | 16.4% | 13.6% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $7.1B | $9.0B | $6.0B | $5.8B | $9.2B | |
| YoY % | -52.7% | +26.9% | -33.5% | -3.1% | +58.4% | |
| Net Margin | 15.9% | 20.6% | 13.0% | 12.6% | 16.7% | |
| EPS (GAAP) | $5.63 | $7.14 | $4.75 | $4.61 | $7.47 | |
| YoY % | -52.6% | +26.8% | -33.5% | -2.9% | +62.0% |