Three-Statement Breakdown
REVENUE DOWN
Revenue fell 3.4% year over year to $7.6B, and carried a 10.7% net margin.
REVENUE
-3.4%
7,562
GROSS PROFIT
-5.4%
2,679
NET INCOME
-1.5%
810
EPS (DILUTED)
+2.7%
$3.86
| Income statement | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
|
6,654 | 6,707 | 7,188 | 8,375 | 8,680 | 7,967 | 7,828 | 7,562 | -3.4% |
| Cost of revenue |
|
(4,327) | (4,336) | (4,601) | (5,512) | (5,967) | (5,131) | (4,997) | (4,883) | -2.3% |
| Gross profit |
|
2,327 | 2,371 | 2,587 | 2,863 | 2,713 | 2,836 | 2,831 | 2,679 | -5.4% |
| SG&A |
|
(1,250) | (1,274) | (1,292) | (1,413) | (1,390) | (1,473) | (1,468) | (1,426) | -2.9% |
| Operating income |
|
1,077 | 1,088 | 1,295 | 1,405 | 1,297 | 1,348 | 1,363 | 1,248 | -8.4% |
| Interest expense |
|
(156) | (159) | (144) | (278) | (108) | (106) | (99) | (101) | +2.0% |
| Income tax |
|
(221) | (230) | (269) | (210) | (288) | (278) | (287) | (277) | -3.5% |
| Net income |
|
734 | 935 | 1,224 | 410 | 844 | 908 | 822 | 810 | -1.5% |
| EPS (diluted) |
|
$2.37 | $3.22 | $4.59 | $1.62 | $3.63 | $4.02 | $3.76 | $3.86 | +2.7% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · GROSS PROFIT · YoY BRIDGE
FROM2,831
REVENUE-266
COST OF REVENUE+114
TO2,679
No bridge for this line yet — select Gross profit to see its YoY walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-07-29 ↗