STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $184.6B | $263.3B | $218.9B | $195.6B | $182.3B | |
| YoY % | +54.2% | +42.6% | -16.8% | -10.7% | -6.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $66.0B | $93.9B | $75.9B | $67.9B | $65.6B | |
| YoY % | +56.4% | +42.2% | -19.1% | -10.5% | -3.4% | |
| Margin % | 35.8% | 35.6% | 34.7% | 34.7% | 36.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $39.2B | $64.2B | $46.0B | $38.2B | $34.8B | |
| YoY % | +126.7% | +64.0% | -28.4% | -17.0% | -8.8% | |
| Margin % | 21.2% | 24.4% | 21.0% | 19.5% | 19.1% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $24.8B | $50.6B | $32.1B | $25.1B | $21.0B | |
| YoY % | +544.5% | +103.7% | -36.4% | -22.0% | -16.4% | |
| Margin % | 13.4% | 19.2% | 14.7% | 12.8% | 11.5% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $16.0B | $20.5B | $21.4B | $15.8B | $13.1B | |
| YoY % | +321.4% | +28.0% | +4.2% | -26.3% | -16.7% | |
| Net Margin | 8.7% | 7.8% | 9.8% | 8.1% | 7.2% | |
| EPS (GAAP) | $6.06 | $7.98 | $8.79 | $6.81 | $5.93 | |
| YoY % | +318.0% | +31.7% | +10.2% | -22.5% | -12.9% |