STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $43.1B | $43.7B | $40.1B | $42.0B | $44.3B | |
| YoY % | +24.5% | +1.3% | -8.1% | +4.6% | +5.7% | |
| P / Sales | 5.8x | 4.4x | 4.8x | 4.7x | 4.9x | |
| EV / Sales | 6.5x | 5.1x | 5.5x | 5.3x | 5.5x | |
| Gross Profit, Adj. | $24.5B | $24.5B | $22.1B | $23.2B | $25.0B | |
| YoY % | +25.2% | -0.1% | -9.7% | +5.0% | +7.6% | |
| Margin % | 57.0% | 56.1% | 55.2% | 55.4% | 56.4% | |
| EV / Gross Profit | 11.5x | 9.0x | 9.9x | 9.6x | 9.7x | |
| EBITDA, Adj. | $12.0B | $11.6B | $9.7B | $10.0B | $11.2B | |
| YoY % | +37.8% | -2.8% | -16.4% | +3.3% | +11.2% | |
| Margin % | 27.8% | 26.6% | 24.2% | 23.9% | 25.2% | |
| EV / EBITDA | 23.5x | 19.0x | 22.5x | 22.2x | 21.8x | |
| EBIT | $8.4B | $8.4B | $6.5B | $6.8B | $8.1B | |
| YoY % | +57.3% | -0.7% | -22.5% | +5.4% | +18.0% | |
| Margin % | 19.6% | 19.2% | 16.2% | 16.3% | 18.2% | |
| EV / EBIT | 33.4x | 26.4x | 33.7x | 32.6x | 30.2x | |
| Net Income | $7.1B | $6.9B | $5.7B | $13.4B | $6.5B | |
| YoY % | +57.3% | -2.0% | -17.5% | +134.2% | -51.3% | |
| Net Margin | 16.4% | 15.9% | 14.3% | 31.9% | 14.7% | |
| EPS (GAAP) | $3.94 | $3.91 | $3.26 | $7.64 | $3.72 | |
| YoY % | +56.3% | -0.8% | -16.6% | +134.4% | -51.3% |