STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.8B | $15.6B | $16.2B | $15.8B | $15.9B | |
| YoY % | +21.5% | -7.1% | +4.0% | -2.4% | +0.2% | |
| P / Sales | 2.5x | 1.9x | 2.2x | 1.8x | 1.5x | |
| EV / Sales | 3.3x | 2.8x | 2.9x | 2.5x | 2.2x | |
| Gross Profit, Adj. | $6.5B | $5.6B | $6.6B | $6.6B | $6.6B | |
| YoY % | +7.6% | -13.5% | +16.4% | +0.4% | -0.5% | |
| Margin % | 38.8% | 36.1% | 40.4% | 41.6% | 41.3% | |
| EV / Gross Profit | 8.5x | 7.6x | 7.2x | 6.0x | 5.4x | |
| EBITDA, Adj. | $2.2B | $2.2B | $2.7B | $2.8B | $2.7B | |
| YoY % | -1.8% | -3.5% | +26.3% | +1.5% | -3.0% | |
| Margin % | 13.4% | 13.9% | 16.9% | 17.5% | 17.0% | |
| EV / EBITDA | 24.6x | 19.9x | 17.2x | 14.1x | 13.0x | |
| EBIT | $1.7B | $1.4B | $2.2B | $2.1B | $2.2B | |
| YoY % | +11.4% | -16.8% | +58.8% | -7.8% | +5.3% | |
| Margin % | 10.0% | 9.0% | 13.7% | 13.0% | 13.6% | |
| EV / EBIT | 32.8x | 30.7x | 21.1x | 19.1x | 16.2x | |
| Net Income | $1.4B | $1.0B | $1.3B | $1.1B | $1.6B | |
| YoY % | +35.9% | -28.7% | +23.8% | -12.1% | +41.2% | |
| Net Margin | 8.6% | 6.6% | 7.8% | 7.0% | 9.9% | |
| EPS (GAAP) | $6.01 | $4.32 | $5.35 | $4.75 | $6.94 | |
| YoY % | +35.1% | -28.1% | +23.8% | -11.2% | +46.1% |