STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $58.8B | $60.2B | $65.0B | $70.6B | $75.6B | |
| YoY % | +14.0% | +2.5% | +7.9% | +8.7% | +7.1% | |
| P / Sales | 1.4x | 1.2x | 1.2x | 1.1x | 1.5x | |
| EV / Sales | 2.3x | 2.0x | 2.0x | 1.9x | 2.3x | |
| Gross Profit, Adj. | $58.8B | $60.2B | $65.0B | $70.6B | $75.6B | |
| YoY % | +14.0% | +2.5% | +7.9% | +8.7% | +7.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.3x | 2.0x | 2.0x | 1.9x | 2.3x | |
| EBITDA, Adj. | $12.5B | $12.0B | $12.7B | $13.9B | $15.5B | |
| YoY % | +25.5% | -4.1% | +5.6% | +9.2% | +11.9% | |
| Margin % | 21.3% | 20.0% | 19.5% | 19.6% | 20.5% | |
| EV / EBITDA | 10.6x | 10.3x | 10.3x | 9.8x | 11.2x | |
| EBIT | $9.7B | $9.1B | $9.6B | $10.6B | $12.0B | |
| YoY % | +33.3% | -6.5% | +6.3% | +9.8% | +13.6% | |
| Margin % | 16.5% | 15.0% | 14.8% | 15.0% | 15.9% | |
| EV / EBIT | 13.7x | 13.6x | 13.5x | 12.8x | 14.5x | |
| Net Income | $7.0B | $5.6B | $5.2B | $5.8B | $6.8B | |
| YoY % | +85.3% | -18.9% | -7.1% | +9.9% | +17.8% | |
| Net Margin | 11.8% | 9.4% | 8.1% | 8.2% | 9.0% | |
| EPS (GAAP) | $21.16 | $19.15 | $18.97 | $22.00 | $28.33 | |
| YoY % | +93.6% | -9.5% | -0.9% | +16.0% | +28.8% |