STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.2B | $12.5B | $13.4B | $15.7B | $17.2B | |
| YoY % | +10.2% | +2.3% | +7.2% | +17.4% | +9.4% | |
| P / Sales | 5.6x | 5.1x | 4.4x | 4.9x | 4.5x | |
| EV / Sales | 8.1x | 7.7x | 7.0x | 7.5x | 6.8x | |
| Gross Profit, Adj. | $12.2B | $12.5B | $13.4B | $15.7B | $17.2B | |
| YoY % | +10.2% | +2.3% | +7.2% | +17.4% | +9.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 8.1x | 7.7x | 7.0x | 7.5x | 6.8x | |
| EBITDA, Adj. | $2.4B | $3.9B | $4.1B | $4.4B | $4.9B | |
| YoY % | -24.4% | +62.8% | +3.9% | +7.8% | +11.1% | |
| Margin % | 19.8% | 31.5% | 30.6% | 28.1% | 28.5% | |
| EV / EBITDA | 40.6x | 24.5x | 22.7x | 26.7x | 23.8x | |
| EBIT | $2.1B | $3.7B | $3.8B | $3.8B | $4.3B | |
| YoY % | -24.8% | +75.6% | +3.2% | +1.3% | +13.3% | |
| Margin % | 17.1% | 29.4% | 28.3% | 24.4% | 25.3% | |
| EV / EBIT | 47.0x | 26.2x | 24.6x | 30.7x | 26.9x | |
| Net Income | $1.3B | $2.6B | $2.6B | $2.7B | $3.7B | |
| YoY % | -36.3% | +106.3% | -1.0% | +3.5% | +39.2% | |
| Net Margin | 10.3% | 20.7% | 19.2% | 16.9% | 21.5% | |
| EPS (GAAP) | $5.55 | $12.14 | $12.51 | $12.49 | $17.02 | |
| YoY % | -34.3% | +118.7% | +3.0% | -0.2% | +36.3% |