STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.4B | $14.3B | $16.1B | $17.9B | $18.9B | |
| YoY % | +12.0% | +7.1% | +12.3% | +11.4% | +5.5% | |
| P / Sales | 2.7x | 2.5x | 2.5x | 3.1x | 2.5x | |
| EV / Sales | 14.9x | 12.8x | 12.7x | 12.4x | 11.8x | |
| Gross Profit, Adj. | $13.3B | $13.8B | $14.7B | $16.6B | $17.6B | |
| YoY % | +35.1% | +3.8% | +6.6% | +12.8% | +5.9% | |
| Margin % | 99.6% | 96.5% | 91.6% | 92.8% | 93.1% | |
| EV / Gross Profit | 14.9x | 13.2x | 13.8x | 13.4x | 12.6x | |
| EBITDA, Adj. | $4.5B | $4.2B | $3.9B | $5.1B | $5.2B | |
| YoY % | +98.6% | -7.2% | -5.3% | +28.1% | +2.4% | |
| Margin % | 33.5% | 29.1% | 24.5% | 28.2% | 27.4% | |
| EV / EBITDA | 44.3x | 44.0x | 51.6x | 44.0x | 43.0x | |
| EBIT | $4.4B | $4.2B | $4.1B | $5.2B | $5.3B | |
| YoY % | +113.8% | -4.2% | -2.5% | +27.2% | +1.1% | |
| Margin % | 32.8% | 29.3% | 25.5% | 29.1% | 27.9% | |
| EV / EBIT | 45.3x | 43.6x | 49.7x | 42.7x | 42.2x | |
| Net Income | $3.4B | $3.1B | $2.6B | $3.4B | $3.6B | |
| YoY % | +122.8% | -7.8% | -18.8% | +33.1% | +4.8% | |
| Net Margin | 25.5% | 22.0% | 15.9% | 19.0% | 18.8% | |
| EPS (GAAP) | $28.48 | $27.70 | $23.71 | $33.05 | $36.28 | |
| YoY % | +133.4% | -2.7% | -14.4% | +39.4% | +9.8% |