STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.3B | $13.7B | $14.2B | $14.3B | $14.4B | |
| YoY % | +12.1% | -4.3% | +3.8% | +0.4% | +1.2% | |
| P / Sales | 2.6x | 2.4x | 2.6x | 2.6x | 2.4x | |
| EV / Sales | 3.6x | 3.4x | 3.5x | 3.6x | 3.4x | |
| Gross Profit, Adj. | $4.2B | $3.9B | $4.2B | $4.3B | $4.4B | |
| YoY % | +11.0% | -6.5% | +7.0% | +1.5% | +2.7% | |
| Margin % | 29.3% | 28.6% | 29.5% | 29.9% | 30.3% | |
| EV / Gross Profit | 12.2x | 11.9x | 12.0x | 12.0x | 11.3x | |
| EBITDA, Adj. | $2.3B | $2.2B | $2.4B | $2.4B | $2.4B | |
| YoY % | +26.3% | -3.9% | +5.9% | +3.1% | -0.6% | |
| Margin % | 16.2% | 16.2% | 16.6% | 17.0% | 16.7% | |
| EV / EBITDA | 22.2x | 21.0x | 21.3x | 21.1x | 20.5x | |
| EBIT | $2.1B | $2.0B | $2.2B | $2.2B | $2.2B | |
| YoY % | +28.6% | -3.7% | +6.4% | +3.9% | -0.4% | |
| Margin % | 14.7% | 14.8% | 15.2% | 15.7% | 15.5% | |
| EV / EBIT | 24.3x | 23.0x | 23.3x | 22.8x | 22.1x | |
| Net Income | $1.2B | $1.3B | $1.4B | $1.6B | $1.4B | |
| YoY % | +37.5% | +0.6% | +12.2% | +17.0% | -15.9% | |
| Net Margin | 8.7% | 9.2% | 9.9% | 11.5% | 9.6% | |
| EPS (GAAP) | $2.89 | $2.96 | $3.39 | $4.07 | $3.50 | |
| YoY % | +38.9% | +2.4% | +14.5% | +20.1% | -14.0% |