STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.5B | $19.4B | $19.4B | $19.7B | $21.1B | |
| YoY % | +11.1% | +5.0% | -0.4% | +2.0% | +7.0% | |
| P / Sales | 2.5x | 1.5x | 1.9x | 1.9x | 1.9x | |
| EV / Sales | 2.8x | 1.7x | 2.1x | 2.1x | 2.1x | |
| Gross Profit, Adj. | $6.9B | $7.0B | $6.7B | $6.8B | $7.1B | |
| YoY % | +15.4% | +1.1% | -4.2% | +1.3% | +5.0% | |
| Margin % | 37.3% | 35.9% | 34.6% | 34.3% | 33.7% | |
| EV / Gross Profit | 7.4x | 4.8x | 6.0x | 6.1x | 6.2x | |
| EBITDA, Adj. | $3.4B | $3.5B | $3.5B | $3.6B | $3.9B | |
| YoY % | +17.7% | +4.0% | -1.8% | +2.7% | +8.7% | |
| Margin % | 18.4% | 18.2% | 17.9% | 18.1% | 18.4% | |
| EV / EBITDA | 15.0x | 9.4x | 11.6x | 11.6x | 11.4x | |
| EBIT | $2.8B | $3.0B | $2.7B | $2.9B | $3.3B | |
| YoY % | +33.7% | +5.0% | -9.4% | +7.5% | +15.0% | |
| Margin % | 15.3% | 15.3% | 13.9% | 14.7% | 15.8% | |
| EV / EBIT | 18.0x | 11.2x | 15.0x | 14.4x | 13.3x | |
| Net Income | $2.1B | $2.3B | $2.1B | $2.2B | $2.2B | |
| YoY % | +53.5% | +7.2% | -7.2% | +5.4% | -0.4% | |
| Net Margin | 11.5% | 11.8% | 11.0% | 11.3% | 10.6% | |
| EPS (GAAP) | $4.05 | $4.41 | $4.21 | $4.51 | $4.56 | |
| YoY % | +57.6% | +8.9% | -4.5% | +7.1% | +1.1% |