STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $43.7B | $55.6B | $67.4B | $74.2B | $80.5B | |
| YoY % | +14.3% | +27.4% | +21.1% | +10.1% | +8.4% | |
| P / Sales | 3.0x | 2.0x | 2.1x | 2.9x | 3.2x | |
| EV / Sales | 6.7x | 5.6x | 5.4x | 6.1x | 6.5x | |
| Gross Profit, Adj. | $42.4B | $52.9B | $60.5B | $65.9B | $72.2B | |
| YoY % | +17.4% | +24.7% | +14.5% | +9.0% | +9.5% | |
| Margin % | 97.1% | 95.0% | 89.8% | 88.9% | 89.8% | |
| EV / Gross Profit | 6.9x | 5.8x | 6.0x | 6.8x | 7.2x | |
| EBITDA, Adj. | $10.7B | $14.5B | $10.5B | $12.9B | $13.8B | |
| YoY % | +148.8% | +35.9% | -27.6% | +22.7% | +7.0% | |
| Margin % | 24.5% | 26.1% | 15.6% | 17.4% | 17.1% | |
| EV / EBITDA | 27.5x | 21.3x | 34.7x | 34.9x | 37.7x | |
| EBIT | $10.7B | $9.6B | $10.5B | $12.9B | $13.8B | |
| YoY % | +148.8% | -10.3% | +9.7% | +22.7% | +7.0% | |
| Margin % | 24.5% | 17.2% | 15.6% | 17.4% | 17.1% | |
| EV / EBIT | 27.5x | 32.2x | 34.7x | 34.9x | 37.7x | |
| Net Income | $7.9B | $7.4B | $8.3B | $10.0B | $10.7B | |
| YoY % | +160.8% | -6.5% | +11.5% | +21.1% | +7.1% | |
| Net Margin | 18.1% | 13.3% | 12.2% | 13.5% | 13.3% | |
| EPS (GAAP) | $10.02 | $9.85 | $11.21 | $14.01 | $15.38 | |
| YoY % | +165.8% | -1.7% | +13.8% | +25.0% | +9.8% |