STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $17.4B | $18.0B | $19.5B | $20.1B | $20.4B | |
| YoY % | +5.8% | +3.1% | +8.3% | +3.3% | +1.4% | |
| P / Sales | 4.2x | 3.7x | 3.4x | 3.7x | 3.1x | |
| EV / Sales | 4.9x | 4.5x | 4.2x | 4.4x | 3.9x | |
| Gross Profit, Adj. | $10.4B | $10.2B | $11.3B | $12.2B | $12.3B | |
| YoY % | +3.6% | -1.2% | +10.5% | +7.4% | +0.7% | |
| Margin % | 59.6% | 57.0% | 58.2% | 60.5% | 60.1% | |
| EV / Gross Profit | 8.3x | 7.9x | 7.2x | 7.3x | 6.4x | |
| EBITDA, Adj. | $4.5B | $4.2B | $4.6B | $4.9B | $4.9B | |
| YoY % | +0.8% | -6.7% | +9.4% | +7.1% | -0.4% | |
| Margin % | 25.6% | 23.1% | 23.4% | 24.2% | 23.8% | |
| EV / EBITDA | 19.2x | 19.4x | 17.9x | 18.3x | 16.2x | |
| EBIT | $3.3B | $2.9B | $4.0B | $4.3B | $3.3B | |
| YoY % | -14.2% | -13.2% | +37.7% | +7.1% | -22.5% | |
| Margin % | 19.1% | 16.1% | 20.5% | 21.2% | 16.2% | |
| EV / EBIT | 25.7x | 27.8x | 20.4x | 20.9x | 23.8x | |
| Net Income | $2.2B | $1.8B | $2.3B | $2.9B | $2.1B | |
| YoY % | -19.6% | -17.6% | +28.9% | +25.6% | -26.2% | |
| Net Margin | 12.4% | 9.9% | 11.8% | 14.4% | 10.5% | |
| EPS (GAAP) | $2.55 | $2.13 | $2.77 | $3.51 | $2.63 | |
| YoY % | -18.8% | -16.5% | +30.0% | +26.7% | -25.1% |