STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.1B | $12.7B | $12.2B | $12.1B | $12.2B | |
| YoY % | +13.8% | +14.4% | -4.6% | -0.3% | +0.5% | |
| P / Sales | 6.6x | 4.6x | 4.4x | 4.4x | 5.3x | |
| EV / Sales | 8.8x | 6.6x | 6.7x | 6.7x | 7.7x | |
| Gross Profit, Adj. | $11.1B | $12.7B | $12.2B | $12.1B | $12.2B | |
| YoY % | +13.8% | +14.4% | -4.6% | -0.3% | +0.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 8.8x | 6.6x | 6.7x | 6.7x | 7.7x | |
| EBITDA, Adj. | $5.6B | $6.0B | $5.3B | $5.9B | $5.6B | |
| YoY % | +23.9% | +7.1% | -12.7% | +12.7% | -5.6% | |
| Margin % | 50.5% | 47.3% | 43.3% | 48.9% | 46.0% | |
| EV / EBITDA | 17.4x | 13.9x | 15.4x | 13.6x | 16.7x | |
| EBIT | $4.4B | $4.8B | $2.9B | $4.1B | $4.4B | |
| YoY % | +31.3% | +8.1% | -40.7% | +42.8% | +7.0% | |
| Margin % | 39.9% | 37.7% | 23.5% | 33.6% | 35.8% | |
| EV / EBIT | 22.0x | 17.5x | 28.4x | 19.9x | 21.4x | |
| Net Income | $3.0B | $3.3B | $1.8B | $2.6B | $2.9B | |
| YoY % | +49.4% | +8.8% | -44.2% | +43.6% | +9.6% | |
| Net Margin | 27.0% | 25.6% | 15.0% | 21.6% | 23.6% | |
| EPS (GAAP) | $12.11 | $13.88 | $8.02 | $11.57 | $12.75 | |
| YoY % | +54.5% | +14.6% | -42.2% | +44.3% | +10.2% |