STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.1B | $25.8B | $26.5B | $27.2B | $28.4B | |
| YoY % | +34.1% | +11.8% | +2.8% | +2.5% | +4.4% | |
| P / Sales | 5.6x | 3.0x | 4.2x | 5.7x | 6.6x | |
| EV / Sales | 5.9x | 3.5x | 4.5x | 6.0x | 6.9x | |
| Gross Profit, Adj. | $10.9B | $12.0B | $12.4B | $12.9B | $13.8B | |
| YoY % | +41.9% | +9.9% | +3.3% | +4.1% | +7.1% | |
| Margin % | 47.3% | 46.5% | 46.7% | 47.5% | 48.7% | |
| EV / Gross Profit | 12.5x | 7.5x | 9.6x | 12.6x | 14.2x | |
| EBITDA, Adj. | $7.6B | $8.2B | $8.2B | $8.3B | $8.9B | |
| YoY % | +60.2% | +8.3% | -0.7% | +1.1% | +7.8% | |
| Margin % | 32.9% | 31.9% | 30.8% | 30.4% | 31.4% | |
| EV / EBITDA | 18.0x | 10.9x | 14.6x | 19.6x | 22.0x | |
| EBIT | $7.0B | $7.8B | $7.7B | $7.9B | $8.3B | |
| YoY % | +61.4% | +10.6% | -1.7% | +2.8% | +5.4% | |
| Margin % | 30.5% | 30.2% | 28.9% | 28.9% | 29.2% | |
| EV / EBIT | 19.4x | 11.6x | 15.5x | 20.6x | 23.6x | |
| Net Income | $5.9B | $6.5B | $6.9B | $7.2B | $7.0B | |
| YoY % | +62.7% | +10.8% | +5.1% | +4.7% | -2.5% | |
| Net Margin | 25.5% | 25.3% | 25.9% | 26.4% | 24.7% | |
| EPS (GAAP) | $6.40 | $7.44 | $8.11 | $8.61 | $8.66 | |
| YoY % | +63.3% | +16.3% | +9.0% | +6.2% | +0.6% |