STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $38.5B | $39.4B | $42.3B | $47.7B | $52.5B | |
| YoY % | +1.4% | +2.4% | +7.3% | +12.9% | +10.1% | |
| P / Sales | 1.5x | 1.8x | 1.7x | 1.5x | 1.7x | |
| EV / Sales | 2.3x | 2.6x | 2.4x | 2.2x | 2.3x | |
| Gross Profit, Adj. | $6.4B | $6.6B | $6.7B | $7.4B | $8.0B | |
| YoY % | +1.3% | +3.3% | +0.8% | +10.4% | +8.0% | |
| Margin % | 16.7% | 16.8% | 15.8% | 15.4% | 15.1% | |
| EV / Gross Profit | 14.0x | 15.2x | 15.4x | 14.3x | 15.2x | |
| EBITDA, Adj. | $5.1B | $4.8B | $4.9B | $5.4B | $6.0B | |
| YoY % | +0.8% | -5.1% | +1.2% | +12.1% | +11.0% | |
| Margin % | 13.1% | 12.2% | 11.5% | 11.4% | 11.5% | |
| EV / EBITDA | 17.7x | 21.0x | 21.2x | 19.3x | 20.0x | |
| EBIT | $4.2B | $4.2B | $4.2B | $4.8B | $5.4B | |
| YoY % | +0.7% | +1.2% | +0.8% | +13.0% | +11.7% | |
| Margin % | 10.8% | 10.7% | 10.0% | 10.1% | 10.2% | |
| EV / EBIT | 21.5x | 24.0x | 24.2x | 21.9x | 22.6x | |
| Net Income | $3.3B | $3.4B | $3.3B | $3.8B | $4.2B | |
| YoY % | +2.8% | +4.1% | -2.2% | +14.1% | +11.3% | |
| Net Margin | 8.5% | 8.6% | 7.8% | 7.9% | 8.0% | |
| EPS (GAAP) | $11.55 | $12.19 | $12.02 | $13.63 | $15.45 | |
| YoY % | +5.0% | +5.5% | -1.4% | +13.4% | +13.4% |