STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $39.2B | $44.9B | $42.9B | $42.9B | $44.6B | |
| YoY % | +21.7% | +14.5% | -4.6% | +0.1% | +3.9% | |
| P / Sales | 6.8x | 4.9x | 4.9x | 4.6x | 4.9x | |
| EV / Sales | 8.0x | 5.8x | 5.9x | 5.7x | 6.0x | |
| Gross Profit, Adj. | $19.6B | $19.0B | $17.1B | $17.7B | $18.2B | |
| YoY % | +22.7% | -3.4% | -9.9% | +3.5% | +3.0% | |
| Margin % | 50.1% | 42.2% | 39.9% | 41.3% | 40.9% | |
| EV / Gross Profit | 16.0x | 13.8x | 14.9x | 13.7x | 14.6x | |
| EBITDA, Adj. | $12.8B | $11.9B | $10.7B | $10.8B | $10.9B | |
| YoY % | +25.4% | -7.2% | -9.8% | +0.9% | +0.6% | |
| Margin % | 32.7% | 26.5% | 25.0% | 25.2% | 24.4% | |
| EV / EBITDA | 24.5x | 22.1x | 23.8x | 22.4x | 24.4x | |
| EBIT | $10.0B | $8.4B | $6.9B | $7.3B | $7.7B | |
| YoY % | +28.7% | -16.3% | -18.3% | +7.0% | +5.6% | |
| Margin % | 25.6% | 18.7% | 16.0% | 17.1% | 17.4% | |
| EV / EBIT | 31.4x | 31.3x | 37.2x | 33.1x | 34.3x | |
| Net Income | $7.7B | $7.0B | $6.0B | $6.3B | $6.7B | |
| YoY % | +21.2% | -10.0% | -13.7% | +5.7% | +5.8% | |
| Net Margin | 19.7% | 15.5% | 14.0% | 14.8% | 15.0% | |
| EPS (GAAP) | $19.46 | $17.63 | $15.45 | $16.53 | $17.74 | |
| YoY % | +21.9% | -9.4% | -12.4% | +7.0% | +7.3% |