STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $67.0B | $66.0B | $67.6B | $71.0B | $75.0B | |
| YoY % | +2.5% | -1.6% | +2.4% | +5.1% | +5.6% | |
| P / Sales | 1.5x | 1.9x | 1.7x | 1.6x | 1.5x | |
| EV / Sales | 2.0x | 2.5x | 2.3x | 2.3x | 2.2x | |
| Gross Profit, Adj. | $9.1B | $7.4B | $7.3B | $6.0B | $6.7B | |
| YoY % | +4.7% | -18.6% | -0.5% | -18.6% | +12.0% | |
| Margin % | 13.5% | 11.2% | 10.9% | 8.4% | 8.9% | |
| EV / Gross Profit | 14.9x | 22.7x | 21.6x | 27.3x | 24.2x | |
| EBITDA, Adj. | $10.5B | $9.9B | $10.0B | $8.7B | $9.5B | |
| YoY % | +3.2% | -6.1% | +1.8% | -13.7% | +9.5% | |
| Margin % | 15.6% | 14.9% | 14.8% | 12.2% | 12.6% | |
| EV / EBITDA | 12.9x | 17.0x | 15.8x | 18.8x | 17.1x | |
| EBIT | $9.1B | $8.3B | $8.5B | $7.0B | $7.7B | |
| YoY % | +2.8% | -8.5% | +1.9% | -17.6% | +10.2% | |
| Margin % | 13.6% | 12.7% | 12.6% | 9.9% | 10.3% | |
| EV / EBIT | 14.8x | 20.1x | 18.7x | 23.2x | 20.9x | |
| Net Income | $6.3B | $5.7B | $6.9B | $5.3B | $5.0B | |
| YoY % | -7.6% | -9.2% | +20.7% | -22.9% | -6.0% | |
| Net Margin | 9.4% | 8.7% | 10.2% | 7.5% | 6.7% | |
| EPS (GAAP) | $22.76 | $21.66 | $27.55 | $22.31 | $21.49 | |
| YoY % | -6.3% | -4.8% | +27.2% | -19.0% | -3.7% |