STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $34.4B | $35.5B | $33.0B | $34.7B | $37.4B | |
| YoY % | +5.4% | +3.1% | -6.9% | +5.2% | +7.8% | |
| P / Sales | 4.0x | 3.9x | 4.0x | 4.0x | 3.3x | |
| EV / Sales | 5.0x | 4.9x | 5.1x | 5.3x | 4.6x | |
| Gross Profit, Adj. | $12.3B | $13.1B | $12.4B | $13.4B | $13.8B | |
| YoY % | +17.8% | +6.4% | -5.7% | +8.0% | +3.5% | |
| Margin % | 35.9% | 37.0% | 37.5% | 38.5% | 36.9% | |
| EV / Gross Profit | 13.9x | 13.2x | 13.6x | 13.9x | 12.4x | |
| EBITDA, Adj. | $7.4B | $7.6B | $7.1B | $7.8B | $8.0B | |
| YoY % | +10.8% | +2.8% | -6.8% | +9.9% | +1.7% | |
| Margin % | 21.6% | 21.5% | 21.6% | 22.5% | 21.2% | |
| EV / EBITDA | 23.2x | 22.7x | 23.7x | 23.7x | 21.6x | |
| EBIT | $6.2B | $6.4B | $6.1B | $6.4B | $5.6B | |
| YoY % | +8.8% | +3.7% | -4.9% | +5.5% | -13.6% | |
| Margin % | 18.0% | 18.1% | 18.5% | 18.6% | 14.9% | |
| EV / EBIT | 27.7x | 27.0x | 27.6x | 28.8x | 30.8x | |
| Net Income | $5.5B | $5.0B | $5.7B | $5.7B | $4.7B | |
| YoY % | +16.0% | -10.4% | +13.9% | +0.8% | -17.1% | |
| Net Margin | 16.1% | 14.0% | 17.1% | 16.4% | 12.6% | |
| EPS (GAAP) | $7.91 | $7.27 | $8.47 | $8.71 | $7.36 | |
| YoY % | +17.7% | -8.1% | +16.5% | +2.8% | -15.5% |