STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $156.6B | $171.3B | $177.0B | $199.1B | |
| YoY % | — | +9.4% | +3.3% | +12.5% | |
| P / Sales | 0.8x | 0.7x | 0.5x | 0.4x | |
| EV / Sales | 1.2x | 1.0x | 0.9x | 0.7x | |
| Gross Profit, Adj. | $40.0B | $47.0B | $49.4B | $50.9B | |
| YoY % | — | +17.7% | +5.2% | +2.9% | |
| Margin % | 25.5% | 27.4% | 27.9% | 25.6% | |
| EV / Gross Profit | 4.5x | 3.8x | 3.1x | 2.9x | |
| EBITDA, Adj. | $10.1B | $10.5B | $10.5B | $9.7B | |
| YoY % | — | +3.6% | -0.1% | -7.9% | |
| Margin % | 6.5% | 6.1% | 5.9% | 4.9% | |
| EV / EBITDA | 17.9x | 16.8x | 14.6x | 15.2x | |
| EBIT | $8.5B | $8.7B | $9.1B | $8.1B | |
| YoY % | — | +3.5% | +3.9% | -10.7% | |
| Margin % | 5.4% | 5.1% | 5.1% | 4.1% | |
| EV / EBIT | 21.4x | 20.2x | 16.8x | 18.1x | |
| Net Income | $5.9B | $6.0B | $6.0B | $5.7B | |
| YoY % | — | +1.6% | -0.1% | -5.3% | |
| Net Margin | 3.8% | 3.5% | 3.4% | 2.8% | |
| EPS (GAAP) | $24.28 | $25.22 | $25.68 | $25.21 | |
| YoY % | — | +3.9% | +1.8% | -1.8% |