STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.3B | $13.1B | $12.5B | $12.3B | $12.3B | |
| YoY % | +6.3% | +15.2% | -4.1% | -1.7% | -0.4% | |
| P / Sales | 7.7x | 6.3x | 6.6x | 5.2x | 5.0x | |
| EV / Sales | 9.4x | 7.9x | 8.5x | 7.3x | 7.2x | |
| Gross Profit, Adj. | $11.3B | $13.1B | $12.5B | $12.3B | $12.3B | |
| YoY % | +6.3% | +15.2% | -4.1% | -1.7% | -0.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 9.4x | 7.9x | 8.5x | 7.3x | 7.2x | |
| EBITDA, Adj. | $5.7B | $6.5B | $6.3B | $5.9B | $6.1B | |
| YoY % | +15.0% | +15.8% | -4.2% | -5.2% | +1.8% | |
| Margin % | 49.8% | 50.1% | 50.0% | 48.2% | 49.3% | |
| EV / EBITDA | 18.9x | 15.8x | 17.0x | 15.0x | 14.6x | |
| EBIT | $4.4B | $5.2B | $4.9B | $4.6B | $4.7B | |
| YoY % | +19.3% | +18.8% | -5.9% | -6.9% | +2.2% | |
| Margin % | 38.8% | 40.0% | 39.2% | 37.1% | 38.1% | |
| EV / EBIT | 24.3x | 19.8x | 21.7x | 19.5x | 18.9x | |
| Net Income | $3.8B | $3.9B | $4.2B | $3.2B | $3.4B | |
| YoY % | +40.2% | +1.9% | +7.2% | -23.2% | +4.1% | |
| Net Margin | 33.8% | 29.9% | 33.4% | 26.1% | 27.3% | |
| EPS (GAAP) | $5.41 | $5.69 | $6.36 | $5.07 | $5.37 | |
| YoY % | +40.9% | +5.2% | +11.8% | -20.3% | +5.9% |