STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $54.3B | $57.8B | $59.4B | $59.8B | $59.3B | |
| YoY % | +15.8% | +6.4% | +2.8% | +0.7% | -0.7% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $31.2B | $31.5B | $32.0B | $33.0B | $33.2B | |
| YoY % | +14.5% | +0.9% | +1.6% | +3.3% | +0.5% | |
| Margin % | 57.5% | 54.5% | 53.9% | 55.3% | 55.9% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $19.5B | $19.6B | $19.4B | $21.0B | $21.1B | |
| YoY % | +11.0% | +0.5% | -1.1% | +8.5% | +0.1% | |
| Margin % | 35.9% | 33.9% | 32.6% | 35.2% | 35.5% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $13.8B | $14.5B | $14.0B | $15.5B | $15.4B | |
| YoY % | +43.7% | +5.0% | -3.8% | +10.9% | -0.5% | |
| Margin % | 25.5% | 25.1% | 23.5% | 25.9% | 26.0% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $4.7B | $6.0B | $5.3B | $5.9B | $6.8B | |
| YoY % | +232.4% | +27.8% | -10.5% | +9.6% | +16.8% | |
| Net Margin | 8.6% | 10.3% | 9.0% | 9.8% | 11.5% | |
| EPS (GAAP) | $2.28 | $2.91 | $2.60 | $2.86 | $3.39 | |
| YoY % | +230.4% | +27.6% | -10.7% | +10.0% | +18.5% |