STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $21.8B | $24.9B | $24.1B | $24.3B | $24.5B | |
| YoY % | +11.6% | +14.1% | -3.0% | +0.5% | +1.1% | |
| P / Sales | 7.6x | 5.2x | 6.2x | 5.7x | 5.6x | |
| EV / Sales | 9.8x | 7.3x | 8.3x | 7.8x | 7.7x | |
| Gross Profit, Adj. | $21.8B | $22.4B | $21.5B | $21.7B | $21.9B | |
| YoY % | +11.6% | +2.9% | -4.1% | +1.1% | +0.7% | |
| Margin % | 100.0% | 90.2% | 89.2% | 89.6% | 89.3% | |
| EV / Gross Profit | 9.8x | 8.1x | 9.3x | 8.7x | 8.6x | |
| EBITDA, Adj. | $11.5B | $12.2B | $11.4B | $12.1B | $12.3B | |
| YoY % | +15.0% | +5.3% | -6.3% | +6.2% | +1.7% | |
| Margin % | 53.0% | 48.9% | 47.3% | 49.9% | 50.2% | |
| EV / EBITDA | 18.5x | 15.0x | 17.5x | 15.6x | 15.3x | |
| EBIT | $9.3B | $9.9B | $9.1B | $9.7B | $9.8B | |
| YoY % | +19.2% | +6.2% | -8.4% | +6.9% | +1.4% | |
| Margin % | 42.8% | 39.9% | 37.7% | 40.1% | 40.2% | |
| EV / EBIT | 22.9x | 18.3x | 22.0x | 19.4x | 19.1x | |
| Net Income | $6.5B | $7.0B | $6.4B | $6.7B | $7.1B | |
| YoY % | +21.9% | +7.3% | -8.8% | +5.8% | +5.8% | |
| Net Margin | 29.9% | 28.1% | 26.4% | 27.8% | 29.1% | |
| EPS (GAAP) | $9.95 | $11.21 | $10.45 | $11.09 | $11.98 | |
| YoY % | +26.3% | +12.7% | -6.8% | +6.1% | +8.0% |