STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $24.8B | $26.6B | $23.9B | $23.9B | $24.6B | |
| YoY % | +11.3% | +7.4% | -10.3% | -0.1% | +2.9% | |
| P / Sales | 9.8x | 7.3x | 7.3x | 7.1x | 6.7x | |
| EV / Sales | 11.2x | 8.3x | 8.4x | 8.2x | 7.7x | |
| Gross Profit, Adj. | $15.2B | $16.2B | $14.0B | $14.2B | $14.5B | |
| YoY % | +22.2% | +6.2% | -13.3% | +1.2% | +2.2% | |
| Margin % | 61.4% | 60.8% | 58.7% | 59.5% | 59.1% | |
| EV / Gross Profit | 18.2x | 13.7x | 14.2x | 13.7x | 13.1x | |
| EBITDA, Adj. | $8.4B | $9.7B | $7.4B | $7.2B | $7.1B | |
| YoY % | +40.5% | +14.6% | -23.7% | -1.8% | -1.4% | |
| Margin % | 34.0% | 36.3% | 30.9% | 30.3% | 29.0% | |
| EV / EBITDA | 32.9x | 22.9x | 27.1x | 27.0x | 26.7x | |
| EBIT | $6.4B | $7.5B | $5.2B | $4.9B | $4.7B | |
| YoY % | +50.7% | +18.2% | -31.0% | -6.5% | -3.6% | |
| Margin % | 25.7% | 28.3% | 21.8% | 20.4% | 19.1% | |
| EV / EBIT | 43.6x | 29.4x | 38.4x | 40.1x | 40.6x | |
| Net Income | $6.3B | $7.1B | $4.7B | $3.9B | $3.6B | |
| YoY % | +78.6% | +13.3% | -33.2% | -17.8% | -7.3% | |
| Net Margin | 25.3% | 26.7% | 19.9% | 16.3% | 14.7% | |
| EPS (GAAP) | $8.61 | $9.66 | $6.38 | $5.29 | $5.05 | |
| YoY % | +76.1% | +12.2% | -34.0% | -17.1% | -4.5% |