STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.4B | $9.6B | $10.0B | $10.1B | $10.6B | |
| YoY % | +16.4% | +3.1% | +3.8% | +1.1% | +5.1% | |
| P / Sales | 14.2x | 10.3x | 10.2x | 8.5x | 7.7x | |
| EV / Sales | 20.5x | 15.8x | 15.5x | 13.4x | 12.6x | |
| Gross Profit, Adj. | $6.7B | $7.1B | $7.5B | $7.6B | $7.9B | |
| YoY % | +14.8% | +6.0% | +5.3% | +1.4% | +4.6% | |
| Margin % | 71.3% | 73.4% | 74.4% | 74.6% | 74.2% | |
| EV / Gross Profit | 28.7x | 21.5x | 20.9x | 17.9x | 16.9x | |
| EBITDA, Adj. | $5.5B | $6.1B | $6.3B | $6.6B | $6.9B | |
| YoY % | +14.6% | +11.5% | +3.3% | +5.6% | +3.7% | |
| Margin % | 58.4% | 63.2% | 62.8% | 65.6% | 64.7% | |
| EV / EBITDA | 35.0x | 25.0x | 24.7x | 20.4x | 19.4x | |
| EBIT | $3.1B | $2.7B | $3.1B | $4.5B | $4.8B | |
| YoY % | +8.5% | -12.6% | +14.1% | +44.5% | +7.3% | |
| Margin % | 33.5% | 28.4% | 31.2% | 44.6% | 45.5% | |
| EV / EBIT | 61.1x | 55.5x | 49.8x | 30.0x | 27.6x | |
| Net Income | $2.6B | $1.8B | $1.5B | $2.3B | $2.5B | |
| YoY % | +51.9% | -31.2% | -16.0% | +52.0% | +12.2% | |
| Net Margin | 27.4% | 18.3% | 14.8% | 22.3% | 23.8% | |
| EPS (GAAP) | $5.66 | $3.82 | $3.18 | $4.82 | $5.40 | |
| YoY % | +49.3% | -32.5% | -16.8% | +51.6% | +12.0% |