STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.6B | $16.3B | $17.5B | $18.5B | $18.9B | |
| YoY % | +15.8% | +11.1% | +7.4% | +5.9% | +2.4% | |
| P / Sales | 2.4x | 2.8x | 2.7x | 3.0x | 3.8x | |
| EV / Sales | 3.5x | 3.9x | 3.9x | 4.2x | 5.0x | |
| Gross Profit, Adj. | $7.7B | $8.5B | $9.1B | $9.8B | $10.0B | |
| YoY % | +14.0% | +9.8% | +7.1% | +8.2% | +1.5% | |
| Margin % | 52.8% | 52.1% | 52.0% | 53.1% | 52.6% | |
| EV / Gross Profit | 6.6x | 7.5x | 7.4x | 7.9x | 9.5x | |
| EBITDA, Adj. | $3.4B | $3.7B | $4.0B | $4.3B | $4.2B | |
| YoY % | +19.1% | +10.8% | +7.0% | +9.2% | -2.7% | |
| Margin % | 22.9% | 22.8% | 22.8% | 23.5% | 22.3% | |
| EV / EBITDA | 15.1x | 17.1x | 16.9x | 17.9x | 22.4x | |
| EBIT | $2.9B | $3.3B | $3.5B | $3.8B | $3.6B | |
| YoY % | +21.8% | +11.1% | +6.2% | +9.1% | -4.7% | |
| Margin % | 20.1% | 20.1% | 19.9% | 20.5% | 19.1% | |
| EV / EBIT | 17.2x | 19.4x | 19.4x | 20.5x | 26.2x | |
| Net Income | $2.2B | $2.4B | $2.5B | $2.7B | $2.5B | |
| YoY % | +25.2% | +11.9% | +4.1% | +5.3% | -6.2% | |
| Net Margin | 14.8% | 14.9% | 14.5% | 14.4% | 13.2% | |
| EPS (GAAP) | $95.19 | $117.19 | $132.36 | $149.55 | $144.87 | |
| YoY % | +32.3% | +23.1% | +12.9% | +13.0% | -3.1% |