STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $56.2B | $58.1B | $54.3B | $56.3B | $61.2B | |
| YoY % | +22.7% | +3.3% | -6.4% | +3.7% | +8.6% | |
| P / Sales | 4.3x | 5.0x | 5.2x | 5.6x | 6.6x | |
| EV / Sales | 6.4x | 6.9x | 7.3x | 7.8x | 8.8x | |
| Gross Profit, Adj. | $38.8B | $40.6B | $33.9B | $39.4B | $43.0B | |
| YoY % | +27.4% | +4.9% | -16.6% | +16.3% | +8.9% | |
| Margin % | 69.0% | 70.0% | 62.4% | 70.0% | 70.2% | |
| EV / Gross Profit | 9.3x | 9.9x | 11.6x | 11.2x | 12.5x | |
| EBITDA, Adj. | $27.6B | $27.3B | $22.1B | $20.3B | $28.0B | |
| YoY % | +43.5% | -1.0% | -19.2% | -8.1% | +38.1% | |
| Margin % | 49.1% | 47.0% | 40.6% | 36.0% | 45.8% | |
| EV / EBITDA | 13.1x | 14.7x | 17.9x | 21.8x | 19.2x | |
| EBIT | $17.9B | $18.1B | $12.6B | $9.1B | $14.8B | |
| YoY % | +57.7% | +1.1% | -30.6% | -27.4% | +62.5% | |
| Margin % | 31.9% | 31.2% | 23.2% | 16.2% | 24.3% | |
| EV / EBIT | 20.2x | 22.1x | 31.4x | 48.3x | 36.2x | |
| Net Income | $11.5B | $11.8B | $4.8B | $4.2B | $4.2B | |
| YoY % | +151.7% | +3.2% | -59.3% | -12.1% | -1.2% | |
| Net Margin | 20.4% | 20.4% | 8.9% | 7.5% | 6.8% | |
| EPS (GAAP) | $6.45 | $6.63 | $2.72 | $2.39 | $2.36 | |
| YoY % | +137.1% | +2.8% | -59.0% | -12.1% | -1.3% |