STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.7B | $20.5B | $20.6B | $20.3B | $20.2B | |
| YoY % | +13.8% | +22.6% | +0.2% | -1.4% | -0.1% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $10.1B | $12.6B | $12.3B | $12.2B | $12.2B | |
| YoY % | +13.9% | +24.5% | -2.6% | -0.6% | -0.2% | |
| Margin % | 60.4% | 61.4% | 59.7% | 60.2% | 60.1% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $5.5B | $7.0B | $6.8B | $6.5B | $6.1B | |
| YoY % | +10.4% | +26.8% | -1.7% | -5.1% | -6.8% | |
| Margin % | 32.8% | 33.9% | 33.3% | 32.0% | 29.9% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $4.9B | $5.9B | $5.5B | $6.0B | $4.3B | |
| YoY % | +83.4% | +20.3% | -5.9% | +8.2% | -27.8% | |
| Margin % | 29.3% | 28.7% | 27.0% | 29.6% | 21.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.6B | $4.3B | $4.4B | $3.9B | $2.4B | |
| YoY % | +12.4% | +18.6% | +3.9% | -12.9% | -39.2% | |
| Net Margin | 21.6% | 20.9% | 21.6% | 19.1% | 11.6% | |
| EPS (GAAP) | $1.54 | $1.84 | $1.96 | $1.73 | $1.06 | |
| YoY % | +13.2% | +19.5% | +6.5% | -11.7% | -38.7% |