STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $29.1B | $32.3B | $36.0B | $36.2B | $37.2B | |
| YoY % | +23.6% | +11.0% | +11.6% | +0.6% | +2.8% | |
| P / Sales | 4.5x | 3.1x | 2.9x | 3.1x | 2.6x | |
| EV / Sales | 5.6x | 4.1x | 3.9x | 4.0x | 3.6x | |
| Gross Profit, Adj. | $29.1B | $32.3B | $36.0B | $36.2B | $37.2B | |
| YoY % | +23.6% | +11.0% | +11.6% | +0.6% | +2.8% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 5.6x | 4.1x | 3.9x | 4.0x | 3.6x | |
| EBITDA, Adj. | $6.2B | $6.0B | $7.0B | $6.7B | $5.4B | |
| YoY % | +104.6% | -3.6% | +16.7% | -3.6% | -20.1% | |
| Margin % | 21.3% | 18.5% | 19.3% | 18.5% | 14.4% | |
| EV / EBITDA | 26.3x | 22.3x | 20.0x | 21.8x | 25.1x | |
| EBIT | $4.5B | $4.4B | $5.5B | $5.1B | $2.7B | |
| YoY % | +262.1% | -2.3% | +25.0% | -6.8% | -47.4% | |
| Margin % | 15.4% | 13.6% | 15.2% | 14.1% | 7.2% | |
| EV / EBIT | 36.2x | 30.4x | 25.3x | 28.7x | 50.0x | |
| Net Income | $4.2B | $3.3B | $4.1B | $3.8B | $1.9B | |
| YoY % | +352.4% | -21.9% | +25.7% | -8.8% | -50.6% | |
| Net Margin | 14.5% | 10.2% | 11.5% | 10.4% | 5.0% | |
| EPS (GAAP) | $3.54 | $2.83 | $3.58 | $3.31 | $1.63 | |
| YoY % | +348.1% | -20.1% | +26.5% | -7.5% | -50.8% |