STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2022 | FY 2023 | FY 2024 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.8B | $12.7B | $12.7B | $13.1B | $12.7B | |
| YoY % | +1.4% | +7.7% | +7.7% | +3.7% | -2.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.7B | $3.8B | $3.8B | $4.3B | $4.5B | |
| YoY % | +7.9% | -0.2% | -0.2% | +12.4% | +6.1% | |
| Margin % | 34.3% | 30.1% | 30.1% | 32.6% | 35.6% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $2.2B | $1.7B | $1.7B | $1.9B | $2.2B | |
| YoY % | +18.8% | -8.7% | -8.7% | +13.9% | +16.4% | |
| Margin % | 16.3% | 13.3% | 13.3% | 14.7% | 17.6% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.8B | $1.2B | $1.2B | $1.5B | $1.9B | |
| YoY % | +25.7% | -12.4% | -12.4% | +24.3% | +24.5% | |
| Margin % | 12.8% | 9.6% | 9.6% | 11.5% | 14.7% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.3B | $960.0M | $960.0M | $951.0M | $1.3B | |
| YoY % | +30.3% | -35.5% | -35.5% | -0.9% | +41.2% | |
| Net Margin | 9.1% | 7.6% | 7.6% | 7.2% | 10.5% | |
| EPS (GAAP) | $3.63 | $2.79 | $2.79 | $2.76 | $3.88 | |
| YoY % | +29.6% | -35.6% | -35.6% | -1.1% | +40.6% |