STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2019 | FY 2020 | FY 2021 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.5B | $16.2B | $19.4B | $20.4B | $24.2B | |
| YoY % | +2.4% | +11.5% | +19.6% | +5.3% | +18.7% | |
| P / Sales | 5.4x | 6.9x | 7.3x | 7.6x | 7.1x | |
| EV / Sales | 14.3x | 15.0x | 12.7x | 11.4x | 11.1x | |
| Gross Profit, Adj. | $14.5B | $16.2B | $19.4B | $20.4B | $24.2B | |
| YoY % | +2.4% | +11.5% | +19.6% | +5.3% | +18.7% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 14.3x | 15.0x | 12.7x | 11.4x | 11.1x | |
| EBITDA, Adj. | $5.8B | $6.1B | $7.9B | $8.1B | $8.2B | |
| YoY % | +1.9% | +3.5% | +29.9% | +3.0% | +1.3% | |
| Margin % | 40.2% | 37.4% | 40.6% | 39.7% | 33.9% | |
| EV / EBITDA | 35.6x | 40.0x | 31.3x | 28.6x | 32.8x | |
| EBIT | $5.6B | $5.7B | $7.5B | $7.6B | $7.0B | |
| YoY % | +1.7% | +2.6% | +30.8% | +1.7% | -7.0% | |
| Margin % | 38.2% | 35.1% | 38.5% | 37.1% | 29.1% | |
| EV / EBIT | 37.5x | 42.6x | 33.0x | 30.6x | 38.2x | |
| Net Income | $4.5B | $4.9B | $5.9B | $6.4B | $5.6B | |
| YoY % | +4.0% | +10.2% | +19.6% | +7.9% | -12.8% | |
| Net Margin | 30.8% | 30.4% | 30.5% | 31.2% | 22.9% | |
| EPS (GAAP) | $28.43 | $31.85 | $38.22 | $42.01 | $35.31 | |
| YoY % | +7.0% | +12.0% | +20.0% | +9.9% | -15.9% |