STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.7B | $20.6B | $22.3B | $23.0B | $23.6B | |
| YoY % | +6.1% | -12.8% | +8.2% | +2.8% | +2.8% | |
| P / Sales | 2.1x | 1.7x | 1.6x | 2.3x | 3.0x | |
| EV / Sales | 3.0x | 2.8x | 2.7x | 3.4x | 4.1x | |
| Gross Profit, Adj. | $8.1B | $7.1B | $7.8B | $8.1B | $8.6B | |
| YoY % | +8.7% | -12.0% | +10.1% | +3.5% | +6.4% | |
| Margin % | 34.1% | 34.4% | 34.9% | 35.2% | 36.4% | |
| EV / Gross Profit | 8.8x | 8.1x | 7.7x | 9.6x | 11.2x | |
| EBITDA, Adj. | $3.6B | $2.7B | $3.2B | $3.2B | $3.7B | |
| YoY % | +56.0% | -25.2% | +15.9% | +2.2% | +14.3% | |
| Margin % | 15.4% | 13.2% | 14.2% | 14.1% | 15.7% | |
| EV / EBITDA | 19.4x | 20.9x | 18.9x | 23.9x | 26.1x | |
| EBIT | $2.6B | $1.3B | $1.4B | $1.9B | $2.3B | |
| YoY % | +249.6% | -48.8% | +4.3% | +39.3% | +19.7% | |
| Margin % | 10.8% | 6.4% | 6.1% | 8.3% | 9.7% | |
| EV / EBIT | 27.7x | 43.6x | 43.7x | 40.5x | 42.3x | |
| Net Income | $1.6B | $1.5B | $1.8B | $1.7B | $3.3B | |
| YoY % | +159.4% | -6.4% | +20.7% | -7.8% | +93.0% | |
| Net Margin | 6.9% | 7.4% | 8.3% | 7.4% | 13.9% | |
| EPS (GAAP) | $2.27 | $2.19 | $2.69 | $2.52 | $5.03 | |
| YoY % | +170.2% | -3.5% | +22.8% | -6.3% | +99.6% |