STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $76.1B | $80.2B | $82.0B | $84.0B | $84.3B | |
| YoY % | +7.3% | +5.3% | +2.3% | +2.5% | +0.3% | |
| P / Sales | 4.6x | 4.6x | 4.6x | 4.8x | 4.6x | |
| EV / Sales | 5.4x | 5.3x | 5.4x | 5.5x | 5.4x | |
| Gross Profit, Adj. | $39.0B | $38.0B | $39.2B | $43.2B | $43.1B | |
| YoY % | +9.3% | -2.5% | +3.2% | +10.1% | -0.2% | |
| Margin % | 51.2% | 47.4% | 47.9% | 51.4% | 51.2% | |
| EV / Gross Profit | 10.6x | 11.3x | 11.3x | 10.8x | 10.5x | |
| EBITDA, Adj. | $20.7B | $20.6B | $20.8B | $22.8B | $23.3B | |
| YoY % | +10.7% | -0.5% | +1.1% | +9.3% | +2.3% | |
| Margin % | 27.2% | 25.7% | 25.4% | 27.1% | 27.6% | |
| EV / EBITDA | 19.9x | 20.8x | 21.2x | 20.4x | 19.5x | |
| EBIT | $18.0B | $17.8B | $18.1B | $18.5B | $20.5B | |
| YoY % | +14.5% | -1.0% | +1.8% | +2.3% | +10.3% | |
| Margin % | 23.6% | 22.2% | 22.1% | 22.1% | 24.3% | |
| EV / EBIT | 23.0x | 24.0x | 24.4x | 25.1x | 22.2x | |
| Net Income | $14.0B | $14.5B | $14.4B | $14.6B | $15.7B | |
| YoY % | +10.0% | +3.0% | -0.6% | +1.6% | +7.4% | |
| Net Margin | 18.4% | 18.0% | 17.5% | 17.4% | 18.6% | |
| EPS (GAAP) | $5.50 | $5.81 | $5.90 | $6.02 | $6.51 | |
| YoY % | +10.9% | +5.6% | +1.5% | +2.0% | +8.1% |