STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.9B | $22.1B | $23.1B | $23.1B | $23.6B | |
| YoY % | +8.6% | +11.1% | +4.1% | +0.2% | +2.1% | |
| P / Sales | 4.7x | 2.8x | 3.4x | 3.7x | 3.4x | |
| EV / Sales | 5.6x | 3.7x | 4.2x | 4.6x | 4.3x | |
| Gross Profit, Adj. | $8.5B | $9.3B | $10.8B | $11.2B | $11.5B | |
| YoY % | -1.6% | +9.2% | +15.4% | +4.1% | +2.9% | |
| Margin % | 42.8% | 42.1% | 46.7% | 48.5% | 48.8% | |
| EV / Gross Profit | 13.1x | 8.8x | 9.1x | 9.4x | 8.9x | |
| EBITDA, Adj. | $3.1B | $3.6B | $4.4B | $4.5B | $4.6B | |
| YoY % | -11.3% | +14.9% | +21.7% | +2.1% | +2.9% | |
| Margin % | 15.7% | 16.3% | 19.0% | 19.4% | 19.5% | |
| EV / EBITDA | 35.8x | 22.8x | 22.3x | 23.6x | 22.2x | |
| EBIT | $2.6B | $3.0B | $3.7B | $3.8B | $3.8B | |
| YoY % | -10.6% | +17.4% | +23.0% | +2.2% | +1.3% | |
| Margin % | 12.8% | 13.6% | 16.0% | 16.3% | 16.2% | |
| EV / EBIT | 43.8x | 27.3x | 26.5x | 28.0x | 26.8x | |
| Net Income | $1.9B | $2.0B | $2.4B | $2.7B | $2.6B | |
| YoY % | -8.2% | +8.4% | +18.3% | +12.2% | -4.2% | |
| Net Margin | 9.3% | 9.1% | 10.4% | 11.6% | 10.9% | |
| EPS (GAAP) | $6.98 | $7.72 | $9.25 | $10.55 | $10.26 | |
| YoY % | -5.2% | +10.6% | +19.8% | +14.1% | -2.7% |