STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.5B | $14.9B | $14.7B | $14.5B | $14.1B | |
| YoY % | +18.3% | +18.6% | -1.3% | -0.8% | -3.1% | |
| P / Sales | 6.8x | 4.5x | 4.8x | 4.3x | 4.8x | |
| EV / Sales | 8.8x | 6.3x | 6.7x | 6.3x | 6.9x | |
| Gross Profit, Adj. | $12.5B | $14.9B | $14.7B | $14.5B | $14.1B | |
| YoY % | +18.3% | +18.6% | -1.3% | -0.8% | -3.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 8.8x | 6.3x | 6.7x | 6.3x | 6.9x | |
| EBITDA, Adj. | $6.6B | $7.2B | $7.1B | $7.0B | $6.4B | |
| YoY % | +14.9% | +10.0% | -1.6% | -1.3% | -9.2% | |
| Margin % | 52.4% | 48.6% | 48.5% | 48.2% | 45.2% | |
| EV / EBITDA | 16.7x | 12.9x | 13.9x | 13.1x | 15.4x | |
| EBIT | $5.1B | $5.7B | $5.5B | $5.2B | $4.5B | |
| YoY % | +18.8% | +11.2% | -3.8% | -4.6% | -13.8% | |
| Margin % | 41.0% | 38.5% | 37.5% | 36.1% | 32.1% | |
| EV / EBIT | 21.3x | 16.3x | 17.9x | 17.5x | 21.6x | |
| Net Income | $3.8B | $4.1B | $3.7B | $3.5B | $2.9B | |
| YoY % | +36.7% | +8.8% | -10.8% | -5.4% | -16.7% | |
| Net Margin | 30.2% | 27.7% | 25.0% | 23.9% | 20.5% | |
| EPS (GAAP) | $1.68 | $1.92 | $1.82 | $1.79 | $1.54 | |
| YoY % | +40.0% | +14.3% | -5.2% | -1.6% | -14.0% |