STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $50.5B | $61.6B | $64.1B | $64.9B | $69.7B | |
| YoY % | +14.0% | +21.9% | +4.1% | +1.2% | +7.4% | |
| P / Sales | 4.3x | 3.0x | 3.2x | 3.4x | 2.3x | |
| EV / Sales | 4.6x | 3.3x | 3.5x | 3.7x | 2.6x | |
| Gross Profit, Adj. | $16.4B | $19.7B | $20.7B | $21.2B | $22.2B | |
| YoY % | +17.1% | +20.4% | +5.2% | +2.1% | +5.1% | |
| Margin % | 32.4% | 32.0% | 32.3% | 32.6% | 31.9% | |
| EV / Gross Profit | 14.2x | 10.3x | 10.7x | 11.3x | 8.3x | |
| EBITDA, Adj. | $9.5B | $11.5B | $12.2B | $12.2B | $13.3B | |
| YoY % | +14.8% | +20.4% | +6.1% | +0.4% | +8.9% | |
| Margin % | 18.8% | 18.6% | 19.0% | 18.8% | 19.1% | |
| EV / EBITDA | 24.4x | 17.6x | 18.3x | 19.6x | 13.8x | |
| EBIT | $7.6B | $9.4B | $8.8B | $9.6B | $10.2B | |
| YoY % | +17.0% | +22.9% | -5.9% | +8.9% | +6.6% | |
| Margin % | 15.1% | 15.2% | 13.7% | 14.8% | 14.7% | |
| EV / EBIT | 30.5x | 21.6x | 25.3x | 24.9x | 18.0x | |
| Net Income | $5.9B | $6.9B | $6.9B | $7.3B | $7.7B | |
| YoY % | +15.6% | +16.4% | -0.1% | +5.7% | +5.7% | |
| Net Margin | 11.7% | 11.2% | 10.7% | 11.2% | 11.0% | |
| EPS (GAAP) | $9.16 | $10.71 | $10.77 | $11.44 | $12.15 | |
| YoY % | +16.1% | +16.9% | +0.6% | +6.2% | +6.2% |