STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $365.8B | $394.3B | $383.3B | $391.0B | $416.2B | |
| YoY % | +33.3% | +7.8% | -2.8% | +2.0% | +6.4% | |
| P / Sales | 6.7x | 6.2x | 7.2x | 9.2x | 9.2x | |
| EV / Sales | 7.4x | 6.9x | 7.8x | 9.9x | 9.8x | |
| Gross Profit, Adj. | $152.8B | $170.8B | $169.1B | $180.7B | $195.2B | |
| YoY % | +45.6% | +11.7% | -1.0% | +6.8% | +8.0% | |
| Margin % | 41.8% | 43.3% | 44.1% | 46.2% | 46.9% | |
| EV / Gross Profit | 17.7x | 16.0x | 17.8x | 21.4x | 20.8x | |
| EBITDA, Adj. | $120.2B | $130.5B | $125.8B | $134.7B | $144.7B | |
| YoY % | +55.5% | +8.6% | -3.6% | +7.0% | +7.5% | |
| Margin % | 32.9% | 33.1% | 32.8% | 34.4% | 34.8% | |
| EV / EBITDA | 22.5x | 21.0x | 23.9x | 28.7x | 28.1x | |
| EBIT | $108.9B | $119.4B | $114.3B | $123.2B | $133.1B | |
| YoY % | +64.4% | +9.6% | -4.3% | +7.8% | +8.0% | |
| Margin % | 29.8% | 30.3% | 29.8% | 31.5% | 32.0% | |
| EV / EBIT | 24.8x | 22.9x | 26.3x | 31.4x | 30.6x | |
| Net Income | $94.7B | $99.8B | $97.0B | $93.7B | $112.0B | |
| YoY % | +64.9% | +5.4% | -2.8% | -3.4% | +19.5% | |
| Net Margin | 25.9% | 25.3% | 25.3% | 24.0% | 26.9% | |
| EPS (GAAP) | $5.61 | $6.11 | $6.13 | $6.08 | $7.46 | |
| YoY % | +71.0% | +8.9% | +0.3% | -0.8% | +22.7% |