STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $31.4B | $31.8B | $35.2B | $37.9B | $40.6B | |
| YoY % | -58.7% | +1.1% | +10.7% | +7.7% | +7.3% | |
| P / Sales | 4.7x | 4.9x | 4.2x | 4.9x | 6.1x | |
| EV / Sales | 6.1x | 7.0x | 6.3x | 6.7x | 7.9x | |
| Gross Profit, Adj. | $21.4B | $20.4B | $22.3B | $24.5B | $27.3B | |
| YoY % | +11.8% | -4.7% | +9.4% | +10.2% | +11.1% | |
| Margin % | 68.1% | 64.1% | 63.3% | 64.8% | 67.1% | |
| EV / Gross Profit | 9.0x | 10.9x | 9.9x | 10.4x | 11.8x | |
| EBITDA, Adj. | $13.9B | $13.3B | $13.6B | $15.2B | $16.9B | |
| YoY % | +10.4% | -4.0% | +2.4% | +11.5% | +11.5% | |
| Margin % | 44.1% | 41.9% | 38.7% | 40.1% | 41.6% | |
| EV / EBITDA | 13.9x | 16.7x | 16.2x | 16.8x | 19.0x | |
| EBIT | $12.9B | $12.2B | $11.6B | $13.4B | $14.9B | |
| YoY % | +11.1% | -5.0% | -5.4% | +16.0% | +11.1% | |
| Margin % | 40.9% | 38.5% | 32.9% | 35.4% | 36.6% | |
| EV / EBIT | 15.0x | 18.2x | 19.0x | 19.0x | 21.6x | |
| Net Income | $9.1B | $9.0B | $7.8B | $7.0B | $11.3B | |
| YoY % | +13.0% | -0.6% | -13.7% | -9.7% | +60.9% | |
| Net Margin | 28.9% | 28.4% | 22.1% | 18.6% | 27.8% | |
| EPS (GAAP) | $5.83 | $5.81 | $5.02 | $4.52 | $7.26 | |
| YoY % | +13.0% | -0.3% | -13.6% | -10.0% | +60.6% |