STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $79.5B | $86.4B | $91.5B | $91.9B | $93.9B | |
| YoY % | +12.9% | +8.7% | +5.9% | +0.4% | +2.3% | |
| P / Sales | 3.0x | 2.9x | 2.6x | 2.3x | 2.1x | |
| EV / Sales | 3.9x | 3.7x | 3.4x | 3.1x | 2.9x | |
| Gross Profit, Adj. | $42.4B | $45.8B | $49.6B | $50.1B | $50.9B | |
| YoY % | +9.9% | +8.1% | +8.2% | +1.0% | +1.5% | |
| Margin % | 53.3% | 53.0% | 54.2% | 54.6% | 54.1% | |
| EV / Gross Profit | 7.3x | 7.0x | 6.3x | 5.6x | 5.4x | |
| EBITDA, Adj. | $14.9B | $14.3B | $16.1B | $16.1B | $16.8B | |
| YoY % | +12.3% | -4.3% | +13.0% | -0.3% | +4.7% | |
| Margin % | 18.7% | 16.5% | 17.6% | 17.5% | 17.9% | |
| EV / EBITDA | 20.7x | 22.4x | 19.3x | 17.6x | 16.4x | |
| EBIT | $11.7B | $8.3B | $13.2B | $12.9B | $13.4B | |
| YoY % | +14.6% | -28.8% | +58.2% | -2.0% | +3.6% | |
| Margin % | 14.7% | 9.6% | 14.4% | 14.0% | 14.2% | |
| EV / EBIT | 26.4x | 38.3x | 23.6x | 21.9x | 20.6x | |
| Net Income | $7.6B | $8.9B | $9.1B | $9.6B | $8.2B | |
| YoY % | +7.0% | +17.0% | +1.8% | +5.6% | -14.0% | |
| Net Margin | 9.6% | 10.3% | 9.9% | 10.4% | 8.8% | |
| EPS (GAAP) | $5.49 | $6.42 | $6.56 | $6.95 | $6.00 | |
| YoY % | +7.2% | +16.9% | +2.2% | +5.9% | -13.7% |