STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $268.7B | $291.8B | $348.7B | $349.6B | $348.2B | |
| YoY % | +13.2% | +8.6% | +19.5% | +0.3% | -0.4% | |
| P / Sales | 3801.5x | 3545.8x | 3426.4x | 4200.3x | 4676.7x | |
| EV / Sales | 3802.9x | 3547.3x | 3427.8x | 4201.6x | 4678.0x | |
| Gross Profit, Adj. | $136.4B | $146.0B | $155.0B | $161.9B | $163.5B | |
| YoY % | +12.5% | +7.0% | +6.2% | +4.5% | +1.0% | |
| Margin % | 50.8% | 50.0% | 44.4% | 46.3% | 47.0% | |
| EV / Gross Profit | 7490.8x | 7089.0x | 7711.7x | 9072.2x | 9963.5x | |
| EBITDA, Adj. | $45.5B | $45.5B | $49.1B | $56.3B | $52.4B | |
| YoY % | +25.1% | +0.1% | +7.8% | +14.7% | -6.9% | |
| Margin % | 16.9% | 15.6% | 14.1% | 16.1% | 15.1% | |
| EV / EBITDA | 22472.8x | 22742.0x | 24355.1x | 26086.6x | 31078.2x | |
| EBIT | $34.8B | $34.6B | $36.6B | $43.5B | $38.9B | |
| YoY % | +130.5% | -0.4% | +5.7% | +18.7% | -10.4% | |
| Margin % | 12.9% | 11.9% | 10.5% | 12.4% | 11.2% | |
| EV / EBIT | 29403.2x | 29903.8x | 32665.4x | 33803.9x | 41835.1x | |
| Net Income | $89.9B | $-22.8B | $96.2B | $89.0B | $67.0B | |
| YoY % | +111.5% | -125.3% | +522.8% | -7.5% | -24.8% | |
| Net Margin | 33.5% | -7.8% | 27.6% | 25.5% | 19.2% | |
| EPS (GAAP) | $39.70 | -$10.33 | $44.27 | $41.27 | $31.04 | |
| YoY % | +123.3% | -126.0% | +528.6% | -6.8% | -24.8% |