STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $15.0B | $16.5B | $18.0B | $19.2B | $20.6B | |
| YoY % | +2.8% | +9.9% | +9.2% | +6.6% | +7.1% | |
| P / Sales | 5.7x | 5.4x | 5.1x | 5.1x | 6.1x | |
| EV / Sales | 8.4x | 8.9x | 7.6x | 7.5x | 8.3x | |
| Gross Profit, Adj. | $6.4B | $7.0B | $18.0B | $19.2B | $20.6B | |
| YoY % | +3.6% | +10.5% | +156.0% | +6.6% | +7.1% | |
| Margin % | 42.4% | 42.6% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 19.7x | 20.9x | 7.6x | 7.5x | 8.3x | |
| EBITDA, Adj. | $4.8B | $5.3B | $6.0B | $6.6B | $7.1B | |
| YoY % | +5.2% | +10.5% | +14.7% | +8.7% | +8.6% | |
| Margin % | 31.8% | 32.0% | 33.6% | 34.2% | 34.7% | |
| EV / EBITDA | 26.3x | 27.8x | 22.6x | 21.9x | 23.8x | |
| EBIT | $3.3B | $3.8B | $4.5B | $4.9B | $5.4B | |
| YoY % | +5.8% | +14.4% | +18.5% | +9.8% | +9.4% | |
| Margin % | 22.2% | 23.1% | 25.0% | 25.8% | 26.3% | |
| EV / EBIT | 37.8x | 38.6x | 30.3x | 29.1x | 31.4x | |
| Net Income | $2.6B | $2.9B | $3.4B | $3.8B | $4.1B | |
| YoY % | +5.4% | +13.5% | +15.7% | +10.0% | +8.7% | |
| Net Margin | 17.3% | 17.9% | 18.9% | 19.5% | 19.8% | |
| EPS (GAAP) | $6.07 | $7.00 | $8.21 | $9.10 | $9.98 | |
| YoY % | +6.5% | +15.3% | +17.3% | +10.8% | +9.7% |