| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 184.43B | 193.41B | 196.91B | 235.72B |
| YoY Growth | -4.6% | -1.8% | -16.5% | — |
| Gross Profit | 56.09B | 56.93B | 60.39B | 73.98B |
| Gross Margin | 30.4% | 29.4% | 30.7% | 31.4% |
| R&D | — | — | — | — |
| SG&A | 5.13B | 4.83B | 4.14B | 4.31B |
| EBIT | 16.67B | 18.92B | 26.23B | 39.95B |
| EBIT Margin | 9.0% | 9.8% | 13.3% | 16.9% |
| D&A | 20.13B | 17.28B | 17.33B | 14.81B |
| EBITDA | 41.42B | 45.81B | 47.81B | 65.48B |
| EBITDA Margin | 22.5% | 23.7% | 24.3% | 27.8% |
| Net Income | 12.30B | 17.66B | 21.37B | 35.47B |
| Net Margin | 6.7% | 9.1% | 10.9% | 15.0% |
| EPS (diluted) | $6.63 | $9.72 | $11.36 | $18.28 |
| Shares (dil., M) | 1856 | 1817 | 1880 | 1940 |
| Gross Margin | 30.4% |
|---|---|
| EBITDA Margin | 22.5% |
| EBIT Margin | 9.0% |
| Net Margin | 6.7% |
| FCF Margin | 9.0% |
| ROIC | 4.6% |
|---|---|
| ROCE | 5.7% |
| ROE | 6.6% |
| ROA | 3.8% |
| Asset Turnover | 0.57× |
| FCF / Net Income | 134.9% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.86× |
| Metric | 3yr |
|---|---|
| Revenue | -7.9% |
| EPS | -28.7% |
| FCF | -23.9% |
| Dividend | — |
| Float | 93.1% |
|---|---|
| Shares Out. | 1.99B |
| Insiders % | 7.0% |
| Institutions % | 70.5% |
| Institutions (of float) | 75.8% |
| Institution holders | 4,946 |
| Insider net buy 6M | -0.0% |
| Cash & ST Invest. | $6.3B |
|---|---|
| Total Debt | $40.8B |
| Net Cash / (Debt) | -$34.5B |
| Total Assets | $324.0B |
| Total Equity | $186.4B |
| Goodwill & Intang. | $4.6B |
| Tangible Book Value | $181.9B |
| NCAV (Graham) | -$99.0B |
| Tangible Book/sh | $91.31 |
| NCAV/sh | -$49.71 |
| D/E Ratio | 0.22× |
|---|---|
| Net Debt / EBITDA | 0.83× |
| Interest Coverage | 13.70× |
| Current Ratio | 1.15× |
| Quick Ratio | 0.86× |
| Capex | $17.3B |
|---|---|
| Capex / Revenue | 9.4% |
| SBC | — |
| Dividends Paid | $12.8B |
| Buybacks | $12.1B |
| Annual DPS | $7.12 |
|---|---|
| Yield (fwd) | 3.92% |
| Payout Ratio | 103.2% |
| Ex-div Date | 2026-02-17 |
| P/E vs 4Y | 28.8×vs 14.0× median |
|---|---|
| Div yield vs 10Y | 368.0%vs 4.3% median |
| Gross Margin | 30.4% |
|---|---|
| EBITDA Margin | 22.5% |
| EBIT Margin | 9.0% |
| Net Margin | 6.7% |
| FCF Margin | 9.0% |
| ROIC | 4.6% |
|---|---|
| ROCE | 5.7% |
| ROE | 6.6% |
| ROA | 3.8% |
| Asset Turnover | 0.57× |
| FCF / Net Income | 134.9% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.86× |
| Metric | 3yr |
|---|---|
| Revenue | -7.9% |
| EPS | -28.7% |
| FCF | -23.9% |
| Dividend | — |
| Float | 93.1% |
|---|---|
| Shares Out. | 1.99B |
| Insiders % | 7.0% |
| Institutions % | 70.5% |
| Institutions (of float) | 75.8% |
| Institution holders | 4,946 |
| Insider net buy 6M | -0.0% |
| USD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 184.43B | 193.41B | 196.91B | 235.72B |
| YoY Growth | -4.6% | -1.8% | -16.5% | — |
| Gross Profit | 56.09B | 56.93B | 60.39B | 73.98B |
| Gross Margin | 30.4% | 29.4% | 30.7% | 31.4% |
| R&D | — | — | — | — |
| SG&A | 5.13B | 4.83B | 4.14B | 4.31B |
| EBIT | 16.67B | 18.92B | 26.23B | 39.95B |
| EBIT Margin | 9.0% | 9.8% | 13.3% | 16.9% |
| D&A | 20.13B | 17.28B | 17.33B | 14.81B |
| EBITDA | 41.42B | 45.81B | 47.81B | 65.48B |
| EBITDA Margin | 22.5% | 23.7% | 24.3% | 27.8% |
| Net Income | 12.30B | 17.66B | 21.37B | 35.47B |
| Net Margin | 6.7% | 9.1% | 10.9% | 15.0% |
| EPS (diluted) | $6.63 | $9.72 | $11.36 | $18.28 |
| Shares (dil., M) | 1856 | 1817 | 1880 | 1940 |
| Cash & ST Invest. | $6.3B |
|---|---|
| Total Debt | $40.8B |
| Net Cash / (Debt) | -$34.5B |
| Total Assets | $324.0B |
| Total Equity | $186.4B |
| Goodwill & Intang. | $4.6B |
| Tangible Book Value | $181.9B |
| NCAV (Graham) | -$99.0B |
| Tangible Book/sh | $91.31 |
| NCAV/sh | -$49.71 |
| D/E Ratio | 0.22× |
|---|---|
| Net Debt / EBITDA | 0.83× |
| Interest Coverage | 13.70× |
| Current Ratio | 1.15× |
| Quick Ratio | 0.86× |
| Capex | $17.3B |
|---|---|
| Capex / Revenue | 9.4% |
| SBC | — |
| Dividends Paid | $12.8B |
| Buybacks | $12.1B |
| Annual DPS | $7.12 |
|---|---|
| Yield (fwd) | 3.92% |
| Payout Ratio | 103.2% |
| Ex-div Date | 2026-02-17 |
| P/E vs 4Y | 28.8×vs 14.0× median |
|---|---|
| Div yield vs 10Y | 368.0%vs 4.3% median |