STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $18.1B | $19.0B | $20.1B | $19.9B | $19.5B | |
| YoY % | +2.8% | +4.8% | +5.8% | -1.2% | -1.9% | |
| P / Sales | 2.1x | 2.3x | 2.5x | 1.9x | 1.5x | |
| EV / Sales | 3.2x | 3.3x | 3.5x | 3.0x | 2.8x | |
| Gross Profit, Adj. | $6.4B | $6.4B | $6.5B | $6.9B | $6.7B | |
| YoY % | +5.2% | -0.7% | +2.2% | +5.9% | -2.9% | |
| Margin % | 35.6% | 33.7% | 32.6% | 34.9% | 34.6% | |
| EV / Gross Profit | 9.1x | 9.8x | 10.7x | 8.7x | 8.0x | |
| EBITDA, Adj. | $4.0B | $3.8B | $3.7B | $4.3B | $3.9B | |
| YoY % | +11.1% | -3.6% | -3.8% | +16.9% | -9.8% | |
| Margin % | 21.9% | 20.1% | 18.3% | 21.7% | 19.9% | |
| EV / EBITDA | 14.8x | 16.3x | 19.1x | 14.0x | 13.8x | |
| EBIT | $3.2B | $3.3B | $3.1B | $3.5B | $3.3B | |
| YoY % | +8.3% | +2.6% | -6.2% | +14.0% | -7.0% | |
| Margin % | 17.6% | 17.3% | 15.3% | 17.7% | 16.7% | |
| EV / EBIT | 18.4x | 19.1x | 22.8x | 17.1x | 16.4x | |
| Net Income | $2.3B | $2.7B | $2.6B | $2.5B | $2.3B | |
| YoY % | +7.3% | +15.7% | -4.2% | -3.8% | -8.5% | |
| Net Margin | 12.9% | 14.3% | 12.9% | 12.6% | 11.7% | |
| EPS (GAAP) | $3.78 | $4.42 | $4.31 | $4.31 | $4.10 | |
| YoY % | +6.2% | +16.9% | -2.5% | — | -4.9% |