STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.3B | $14.4B | $15.8B | $16.7B | $17.8B | |
| YoY % | +14.8% | +8.1% | +9.7% | +5.7% | +6.4% | |
| P / Sales | 3.7x | 3.8x | 3.6x | 4.2x | 4.4x | |
| EV / Sales | 4.5x | 4.7x | 4.6x | 5.1x | 5.4x | |
| Gross Profit, Adj. | $7.0B | $7.4B | $8.1B | $8.6B | $9.2B | |
| YoY % | +15.4% | +5.2% | +9.8% | +5.5% | +7.2% | |
| Margin % | 52.7% | 51.2% | 51.3% | 51.2% | 51.6% | |
| EV / Gross Profit | 8.6x | 9.2x | 9.0x | 10.0x | 10.4x | |
| EBITDA, Adj. | $3.2B | $3.3B | $3.6B | $3.7B | $4.0B | |
| YoY % | +18.7% | +2.1% | +8.5% | +3.3% | +7.0% | |
| Margin % | 24.4% | 23.0% | 22.7% | 22.2% | 22.3% | |
| EV / EBITDA | 18.7x | 20.6x | 20.3x | 23.1x | 24.0x | |
| EBIT | $2.9B | $3.0B | $3.2B | $3.3B | $3.5B | |
| YoY % | +20.6% | +1.3% | +7.8% | +2.0% | +6.4% | |
| Margin % | 21.9% | 20.5% | 20.2% | 19.5% | 19.5% | |
| EV / EBIT | 20.8x | 23.1x | 22.9x | 26.4x | 27.5x | |
| Net Income | $2.2B | $2.2B | $2.3B | $2.4B | $2.5B | |
| YoY % | +23.5% | +0.4% | +8.0% | +1.7% | +6.3% | |
| Net Margin | 16.2% | 15.1% | 14.8% | 14.3% | 14.3% | |
| EPS (GAAP) | $2.07 | $2.23 | $2.56 | $2.71 | $2.97 | |
| YoY % | +31.8% | +7.7% | +14.8% | +5.9% | +9.6% |