STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $151.2B | $157.4B | $152.7B | $159.5B | $164.7B | |
| YoY % | +14.4% | +4.1% | -3.0% | +4.5% | +3.2% | |
| P / Sales | 2.6x | 2.0x | 2.3x | 2.5x | 2.3x | |
| EV / Sales | 3.0x | 2.5x | 2.8x | 3.1x | 2.8x | |
| Gross Profit, Adj. | $50.8B | $52.8B | $51.0B | $53.3B | $54.9B | |
| YoY % | +13.3% | +3.8% | -3.4% | +4.6% | +2.9% | |
| Margin % | 33.6% | 33.5% | 33.4% | 33.4% | 33.3% | |
| EV / Gross Profit | 9.0x | 7.5x | 8.4x | 9.3x | 8.5x | |
| EBITDA, Adj. | $25.9B | $27.0B | $24.8B | $24.9B | $24.4B | |
| YoY % | +24.5% | +4.3% | -8.4% | +0.5% | -1.8% | |
| Margin % | 17.1% | 17.2% | 16.2% | 15.6% | 14.8% | |
| EV / EBITDA | 17.7x | 14.6x | 17.3x | 19.9x | 19.1x | |
| EBIT | $23.0B | $24.0B | $21.7B | $21.5B | $20.9B | |
| YoY % | +26.1% | +4.3% | -9.8% | -0.8% | -3.0% | |
| Margin % | 15.2% | 15.3% | 14.2% | 13.5% | 12.7% | |
| EV / EBIT | 19.9x | 16.4x | 19.7x | 22.9x | 22.4x | |
| Net Income | $16.4B | $17.1B | $15.1B | $14.8B | $14.2B | |
| YoY % | +27.7% | +4.1% | -11.5% | -2.2% | -4.4% | |
| Net Margin | 10.9% | 10.9% | 9.9% | 9.3% | 8.6% | |
| EPS (GAAP) | $15.53 | $16.69 | $15.11 | $14.91 | $14.23 | |
| YoY % | +30.1% | +7.5% | -9.5% | -1.3% | -4.6% |