STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $23.2B | $23.2B | $25.5B | $25.9B | $26.9B | |
| YoY % | +20.9% | -0.2% | +10.0% | +1.7% | +3.7% | |
| P / Sales | 8.7x | 8.5x | 8.5x | 8.1x | 8.1x | |
| EV / Sales | 11.0x | 10.8x | 10.7x | 10.3x | 10.4x | |
| Gross Profit, Adj. | $15.5B | $16.1B | $20.0B | $20.4B | $21.3B | |
| YoY % | +54.9% | +3.6% | +24.3% | +2.0% | +4.3% | |
| Margin % | 66.8% | 69.3% | 78.4% | 78.7% | 79.1% | |
| EV / Gross Profit | 16.5x | 15.5x | 13.7x | 13.1x | 13.1x | |
| EBITDA, Adj. | $12.2B | $11.2B | $13.6B | $13.8B | $14.6B | |
| YoY % | +34.7% | -8.0% | +21.2% | +1.3% | +5.7% | |
| Margin % | 52.6% | 48.5% | 53.4% | 53.3% | 54.3% | |
| EV / EBITDA | 20.9x | 22.2x | 20.1x | 19.3x | 19.2x | |
| EBIT | $10.4B | $9.4B | $11.6B | $11.7B | $12.4B | |
| YoY % | +41.4% | -9.5% | +24.3% | +0.5% | +5.8% | |
| Margin % | 44.6% | 40.4% | 45.7% | 45.2% | 46.1% | |
| EV / EBIT | 24.7x | 26.7x | 23.5x | 22.8x | 22.6x | |
| Net Income | $7.5B | $6.2B | $8.5B | $8.2B | $8.6B | |
| YoY % | +59.5% | -18.1% | +37.1% | -2.9% | +4.1% | |
| Net Margin | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% | |
| EPS (GAAP) | $10.04 | $8.33 | $11.56 | $11.39 | $11.95 | |
| YoY % | +59.1% | -17.0% | +38.8% | -1.5% | +4.9% |