STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $26.0B | $26.3B | $28.2B | $33.4B | $36.8B | |
| YoY % | +2.2% | +1.3% | +7.1% | +18.6% | +10.0% | |
| P / Sales | 5.0x | 5.4x | 5.7x | 4.2x | 4.8x | |
| EV / Sales | 6.8x | 7.4x | 8.5x | 6.4x | 6.8x | |
| Gross Profit, Adj. | $19.5B | $19.9B | $19.7B | $20.6B | $24.7B | |
| YoY % | +1.3% | +2.0% | -0.9% | +4.2% | +20.2% | |
| Margin % | 75.2% | 75.7% | 70.0% | 61.5% | 67.2% | |
| EV / Gross Profit | 9.0x | 9.8x | 12.2x | 10.5x | 10.1x | |
| EBITDA, Adj. | $12.5B | $13.0B | $12.0B | $12.8B | $14.2B | |
| YoY % | -1.6% | +3.5% | -7.8% | +7.4% | +10.9% | |
| Margin % | 48.3% | 49.3% | 42.5% | 38.4% | 38.8% | |
| EV / EBITDA | 14.0x | 15.0x | 20.1x | 16.7x | 17.6x | |
| EBIT | $7.6B | $9.6B | $7.9B | $7.3B | $9.1B | |
| YoY % | -16.4% | +25.2% | -17.4% | -8.1% | +25.1% | |
| Margin % | 29.4% | 36.3% | 28.0% | 21.7% | 24.7% | |
| EV / EBIT | 23.0x | 20.4x | 30.4x | 29.6x | 27.6x | |
| Net Income | $5.9B | $6.6B | $6.7B | $4.1B | $7.7B | |
| YoY % | -18.9% | +11.2% | +2.5% | -39.1% | +88.5% | |
| Net Margin | 22.7% | 24.9% | 23.8% | 12.2% | 21.0% | |
| EPS (GAAP) | $10.28 | $12.11 | $12.49 | $7.56 | $14.23 | |
| YoY % | -16.5% | +17.8% | +3.1% | -39.5% | +88.2% |