STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $44.5B | $46.7B | $51.2B | $51.4B | $46.3B | |
| YoY % | +19.1% | +4.9% | +9.6% | +0.3% | -9.8% | |
| P / Sales | 4.9x | 4.1x | 3.2x | 2.8x | 2.0x | |
| EV / Sales | 5.2x | 4.5x | 3.5x | 3.1x | 2.3x | |
| Gross Profit, Adj. | $20.0B | $21.5B | $22.3B | $22.9B | $19.8B | |
| YoY % | +22.9% | +7.6% | +3.8% | +2.7% | -13.5% | |
| Margin % | 44.8% | 46.0% | 43.5% | 44.6% | 42.7% | |
| EV / Gross Profit | 11.6x | 9.7x | 8.1x | 7.0x | 5.4x | |
| EBITDA, Adj. | $7.7B | $7.4B | $6.6B | $7.1B | $4.5B | |
| YoY % | +82.7% | -4.4% | -10.5% | +7.4% | -37.0% | |
| Margin % | 17.4% | 15.8% | 12.9% | 13.8% | 9.7% | |
| EV / EBITDA | 29.9x | 28.1x | 27.4x | 22.4x | 24.0x | |
| EBIT | $6.9B | $6.7B | $5.9B | $6.3B | $3.7B | |
| YoY % | +122.7% | -3.8% | -11.4% | +6.7% | -41.3% | |
| Margin % | 15.6% | 14.3% | 11.5% | 12.3% | 8.0% | |
| EV / EBIT | 33.4x | 31.1x | 30.7x | 25.2x | 29.0x | |
| Net Income | $5.7B | $6.0B | $5.1B | $5.7B | $3.2B | |
| YoY % | +125.6% | +5.6% | -16.1% | +12.4% | -43.5% | |
| Net Margin | 12.9% | 12.9% | 9.9% | 11.1% | 7.0% | |
| EPS (GAAP) | $3.56 | $3.75 | $3.23 | $3.73 | $2.16 | |
| YoY % | +122.5% | +5.3% | -13.9% | +15.5% | -42.1% |