STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $22.4B | $22.4B | $24.5B | $26.5B | $28.4B | |
| YoY % | +9.1% | -0.1% | +9.7% | +8.2% | +6.9% | |
| P / Sales | 1.1x | 1.1x | 1.0x | 1.2x | 1.4x | |
| EV / Sales | 3.7x | 3.8x | 3.5x | 3.7x | 3.7x | |
| Gross Profit, Adj. | $8.0B | $7.4B | $8.2B | $9.4B | $10.6B | |
| YoY % | +14.1% | -7.5% | +11.4% | +13.8% | +13.2% | |
| Margin % | 35.7% | 33.1% | 33.6% | 35.3% | 37.4% | |
| EV / Gross Profit | 10.4x | 11.3x | 10.5x | 10.3x | 10.0x | |
| EBITDA, Adj. | $5.5B | $4.9B | $3.8B | $4.4B | $5.4B | |
| YoY % | +16.1% | -10.0% | -23.0% | +15.9% | +21.5% | |
| Margin % | 24.5% | 22.1% | 15.5% | 16.6% | 18.9% | |
| EV / EBITDA | 15.1x | 17.0x | 22.8x | 22.0x | 19.9x | |
| EBIT | $3.1B | $2.5B | $3.3B | $4.0B | $5.0B | |
| YoY % | +33.2% | -21.2% | +32.8% | +23.2% | +22.5% | |
| Margin % | 14.0% | 11.1% | 13.4% | 15.3% | 17.5% | |
| EV / EBIT | 26.4x | 33.9x | 26.4x | 24.0x | 21.4x | |
| Net Income | $2.4B | $1.8B | $2.5B | $3.1B | $3.8B | |
| YoY % | +36.9% | -23.5% | +38.1% | +24.4% | +23.5% | |
| Net Margin | 10.5% | 8.0% | 10.1% | 11.6% | 13.4% | |
| EPS (GAAP) | $6.64 | $5.46 | $7.97 | $10.35 | $13.32 | |
| YoY % | +39.5% | -17.8% | +46.0% | +29.9% | +28.7% |