STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.5B | $11.2B | $12.1B | $13.6B | $14.7B | |
| YoY % | +16.7% | +18.1% | +8.7% | +12.3% | +7.8% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $4.5B | $5.3B | $5.8B | $6.5B | $6.9B | |
| YoY % | +24.0% | +17.8% | +8.8% | +12.8% | +6.6% | |
| Margin % | 47.6% | 47.5% | 47.5% | 47.7% | 47.2% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $1.6B | $1.9B | $1.9B | $2.2B | $2.4B | |
| YoY % | +57.5% | +22.2% | -2.4% | +19.3% | +6.2% | |
| Margin % | 16.5% | 17.1% | 15.3% | 16.3% | 16.0% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $1.4B | $1.9B | $1.9B | $2.4B | $2.4B | |
| YoY % | +67.2% | +29.4% | +1.7% | +27.1% | +0.7% | |
| Margin % | 15.1% | 16.6% | 15.5% | 17.5% | 16.4% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $1.0B | $1.4B | $1.4B | $1.8B | $1.8B | |
| YoY % | +92.7% | +35.1% | +0.0% | +27.1% | +1.3% | |
| Net Margin | 10.8% | 12.4% | 11.4% | 12.9% | 12.1% | |
| EPS (GAAP) | $2.44 | $3.29 | $3.37 | $4.36 | $4.45 | |
| YoY % | +95.2% | +34.8% | +2.4% | +29.4% | +2.1% |