STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $47.0B | $53.3B | $52.9B | $53.3B | $54.4B | |
| YoY % | +8.9% | +13.2% | -0.8% | +0.8% | +2.1% | |
| P / Sales | 0.6x | 0.5x | 0.3x | 0.4x | 0.4x | |
| EV / Sales | 0.9x | 0.8x | 0.6x | 0.7x | 0.7x | |
| Gross Profit, Adj. | $6.5B | $6.7B | $2.6B | $3.6B | $3.6B | |
| YoY % | +21.2% | +2.2% | -60.5% | +37.9% | -1.8% | |
| Margin % | 13.9% | 12.5% | 5.0% | 6.8% | 6.5% | |
| EV / Gross Profit | 6.8x | 6.0x | 11.9x | 10.5x | 10.2x | |
| EBITDA, Adj. | $5.6B | $5.6B | $944.0M | $2.8B | $2.5B | |
| YoY % | +33.6% | +0.0% | -83.2% | +197.6% | -12.5% | |
| Margin % | 11.9% | 10.5% | 1.8% | 5.3% | 4.5% | |
| EV / EBITDA | 7.9x | 7.2x | 33.3x | 13.6x | 14.8x | |
| EBIT | $4.4B | $4.4B | $-395.0M | $1.4B | $1.1B | |
| YoY % | +46.1% | +0.3% | -109.0% | +456.7% | -22.1% | |
| Margin % | 9.3% | 8.3% | -0.7% | 2.6% | 2.0% | |
| EV / EBIT | 10.1x | 9.1x | -79.5x | 27.0x | 33.2x | |
| Net Income | $3.0B | $3.2B | $-530.0M | $655.0M | $389.0M | |
| YoY % | +47.8% | +6.3% | -116.4% | +223.6% | -40.6% | |
| Net Margin | 6.5% | 6.1% | -1.0% | 1.2% | 0.7% | |
| EPS (GAAP) | $8.34 | $8.92 | -$1.87 | $2.25 | $1.33 | |
| YoY % | +47.9% | +7.0% | -121.0% | +220.3% | -40.9% |