STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $30.8B | $33.4B | $32.9B | $33.0B | $34.0B | |
| YoY % | +13.0% | +8.3% | -1.5% | +0.5% | +3.0% | |
| P / Sales | 5.9x | 4.8x | 6.1x | 6.1x | 5.9x | |
| EV / Sales | 7.0x | 5.8x | 7.2x | 7.2x | 7.2x | |
| Gross Profit, Adj. | $13.3B | $13.9B | $15.4B | $15.9B | $16.6B | |
| YoY % | +11.7% | +5.0% | +10.4% | +3.3% | +4.6% | |
| Margin % | 43.0% | 41.7% | 46.8% | 48.1% | 48.8% | |
| EV / Gross Profit | 16.2x | 13.9x | 15.4x | 15.0x | 14.7x | |
| EBITDA, Adj. | $9.9B | $10.6B | $12.1B | $12.6B | $13.2B | |
| YoY % | +17.0% | +7.2% | +14.0% | +4.0% | +5.4% | |
| Margin % | 32.1% | 31.8% | 36.8% | 38.1% | 39.0% | |
| EV / EBITDA | 21.6x | 18.2x | 19.6x | 18.9x | 18.4x | |
| EBIT | $5.0B | $5.4B | $8.2B | $8.6B | $9.2B | |
| YoY % | +50.0% | +7.7% | +53.3% | +5.0% | +6.6% | |
| Margin % | 16.2% | 16.1% | 25.0% | 26.2% | 27.1% | |
| EV / EBIT | 43.0x | 36.0x | 28.8x | 27.5x | 26.4x | |
| Net Income | $3.8B | $4.1B | $6.2B | $6.6B | $6.9B | |
| YoY % | +53.0% | +8.4% | +49.5% | +5.9% | +5.1% | |
| Net Margin | 12.4% | 12.4% | 18.9% | 19.9% | 20.3% | |
| EPS (GAAP) | $7.33 | $8.23 | $12.59 | $13.62 | $14.61 | |
| YoY % | +55.6% | +12.3% | +53.0% | +8.2% | +7.3% |