STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $16.8B | $19.6B | $19.0B | $19.7B | $21.9B | |
| YoY % | +12.6% | +17.0% | -3.3% | +3.9% | +10.9% | |
| P / Sales | 2.7x | 2.5x | 2.3x | 2.5x | 2.8x | |
| EV / Sales | 6.5x | 6.0x | 6.0x | 6.3x | 6.6x | |
| Gross Profit, Adj. | $11.3B | $12.5B | $12.4B | $13.8B | $14.8B | |
| YoY % | +7.4% | +10.7% | -1.1% | +11.1% | +7.7% | |
| Margin % | 67.4% | 63.9% | 65.3% | 69.9% | 67.9% | |
| EV / Gross Profit | 9.6x | 9.4x | 9.2x | 9.1x | 9.7x | |
| EBITDA, Adj. | $6.2B | $7.0B | $6.9B | $7.8B | $8.9B | |
| YoY % | +8.8% | +13.7% | -1.5% | +13.3% | +13.2% | |
| Margin % | 36.8% | 35.8% | 36.5% | 39.8% | 40.6% | |
| EV / EBITDA | 17.7x | 16.7x | 16.5x | 15.9x | 16.2x | |
| EBIT | $3.4B | $3.7B | $3.6B | $4.3B | $5.3B | |
| YoY % | +14.2% | +8.2% | -1.2% | +18.0% | +23.6% | |
| Margin % | 20.3% | 18.8% | 19.2% | 21.8% | 24.3% | |
| EV / EBIT | 32.0x | 31.8x | 31.3x | 29.0x | 27.1x | |
| Net Income | $2.5B | $2.3B | $2.2B | $3.0B | $3.6B | |
| YoY % | +13.1% | -7.3% | -4.3% | +34.4% | +20.7% | |
| Net Margin | 14.8% | 11.7% | 11.6% | 15.0% | 16.4% | |
| EPS (GAAP) | $4.96 | $4.49 | $4.24 | $5.58 | $6.66 | |
| YoY % | +12.2% | -9.5% | -5.6% | +31.6% | +19.4% |