STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $49.8B | $51.6B | $57.0B | $53.8B | $56.7B | |
| YoY % | +1.0% | +3.5% | +10.6% | -5.6% | +5.3% | |
| P / Sales | 4.7x | 3.7x | 3.7x | 3.6x | 4.8x | |
| EV / Sales | 5.7x | 4.6x | 4.6x | 5.0x | 6.0x | |
| Gross Profit, Adj. | $31.9B | $32.2B | $35.8B | $34.8B | $36.8B | |
| YoY % | +0.7% | +1.1% | +10.9% | -2.6% | +5.6% | |
| Margin % | 64.0% | 62.5% | 62.7% | 64.7% | 64.9% | |
| EV / Gross Profit | 8.8x | 7.3x | 7.3x | 7.6x | 9.2x | |
| EBITDA, Adj. | $15.6B | $15.9B | $17.3B | $15.5B | $15.3B | |
| YoY % | -2.1% | +2.3% | +8.5% | -10.5% | -1.0% | |
| Margin % | 31.3% | 30.9% | 30.3% | 28.8% | 27.0% | |
| EV / EBITDA | 18.1x | 14.9x | 15.1x | 17.2x | 22.1x | |
| EBIT | $12.8B | $14.0B | $15.0B | $12.2B | $11.8B | |
| YoY % | -5.8% | +8.9% | +7.6% | -19.0% | -3.5% | |
| Margin % | 25.8% | 27.1% | 26.4% | 22.6% | 20.8% | |
| EV / EBIT | 22.0x | 17.0x | 17.4x | 21.9x | 28.8x | |
| Net Income | $10.6B | $11.8B | $12.6B | $10.3B | $10.2B | |
| YoY % | -5.6% | +11.5% | +6.8% | -18.2% | -1.4% | |
| Net Margin | 21.3% | 22.9% | 22.1% | 19.2% | 18.0% | |
| EPS (GAAP) | $2.50 | $2.82 | $3.07 | $2.54 | $2.55 | |
| YoY % | -5.3% | +12.8% | +8.9% | -17.3% | +0.4% |