STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.7B | $13.6B | $15.2B | $14.2B | $14.9B | |
| YoY % | +12.4% | -0.6% | +11.9% | -6.4% | +5.2% | |
| P / Sales | 2.3x | 2.0x | 1.7x | 1.4x | 1.4x | |
| EV / Sales | 4.1x | 3.9x | 3.6x | 3.4x | 3.3x | |
| Gross Profit, Adj. | $8.4B | $8.3B | $9.5B | $8.9B | $9.3B | |
| YoY % | +15.7% | -0.3% | +14.0% | -6.4% | +5.0% | |
| Margin % | 61.2% | 61.4% | 62.5% | 62.5% | 62.4% | |
| EV / Gross Profit | 6.8x | 6.4x | 5.8x | 5.4x | 5.3x | |
| EBITDA, Adj. | $5.0B | $4.7B | $4.9B | $4.8B | $5.0B | |
| YoY % | +15.3% | -5.1% | +2.8% | -1.8% | +5.8% | |
| Margin % | 36.4% | 34.8% | 32.0% | 33.6% | 33.8% | |
| EV / EBITDA | 11.4x | 11.3x | 11.3x | 10.1x | 9.8x | |
| EBIT | $2.4B | $2.2B | $1.8B | $2.0B | $1.7B | |
| YoY % | +24.7% | -10.5% | -18.1% | +9.6% | -11.9% | |
| Margin % | 17.8% | 16.0% | 11.7% | 13.8% | 11.5% | |
| EV / EBIT | 23.2x | 24.4x | 30.7x | 24.8x | 28.8x | |
| Net Income | $1.3B | $1.2B | $634.7M | $692.0M | $810.9M | |
| YoY % | +38.1% | -9.1% | -46.7% | +9.0% | +17.2% | |
| Net Margin | 9.6% | 8.8% | 4.2% | 4.9% | 5.4% | |
| EPS (GAAP) | $0.97 | $0.85 | $0.44 | $0.47 | $0.52 | |
| YoY % | +31.1% | -12.4% | -48.2% | +6.8% | +10.6% |