STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.8B | $17.6B | $19.4B | $21.5B | $23.8B | |
| YoY % | +22.7% | +11.5% | +10.2% | +10.8% | +10.5% | |
| P / Sales | 18.8x | 9.1x | 14.5x | 10.8x | 5.8x | |
| EV / Sales | 19.3x | 9.6x | 14.8x | 11.2x | 6.3x | |
| Gross Profit, Adj. | $13.9B | $15.4B | $17.1B | $19.1B | $21.2B | |
| YoY % | +24.9% | +10.9% | +10.5% | +12.3% | +10.8% | |
| Margin % | 88.2% | 87.7% | 87.9% | 89.0% | 89.3% | |
| EV / Gross Profit | 21.9x | 11.0x | 16.8x | 12.6x | 7.0x | |
| EBITDA, Adj. | $6.6B | $7.0B | $7.5B | $8.6B | $9.5B | |
| YoY % | +32.0% | +5.5% | +8.2% | +14.3% | +10.8% | |
| Margin % | 41.7% | 39.5% | 38.8% | 40.0% | 40.1% | |
| EV / EBITDA | 46.3x | 24.4x | 38.2x | 28.0x | 15.7x | |
| EBIT | $5.8B | $6.1B | $6.7B | $6.7B | $8.7B | |
| YoY % | +36.9% | +5.1% | +9.1% | +1.4% | +29.1% | |
| Margin % | 36.8% | 34.6% | 34.3% | 31.3% | 36.6% | |
| EV / EBIT | 52.6x | 27.8x | 43.2x | 35.7x | 17.1x | |
| Net Income | $4.8B | $4.8B | $5.4B | $5.6B | $7.1B | |
| YoY % | -8.3% | -1.4% | +14.1% | +2.4% | +28.2% | |
| Net Margin | 30.5% | 27.0% | 28.0% | 25.9% | 30.0% | |
| EPS (GAAP) | $10.02 | $10.10 | $11.82 | $12.36 | $16.70 | |
| YoY % | -7.5% | +0.8% | +17.0% | +4.6% | +35.1% |