STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $31.7B | $34.4B | $51.0B | $54.6B | $52.5B | |
| YoY % | -3.3% | +8.5% | +48.2% | +7.1% | -3.8% | |
| P / Sales | 2.6x | 1.7x | 1.0x | 1.2x | 1.6x | |
| EV / Sales | 28.7x | 27.5x | 18.5x | 17.8x | 19.2x | |
| Gross Profit, Adj. | $25.2B | $23.1B | $23.2B | $24.2B | $26.9B | |
| YoY % | +7.3% | -8.6% | +0.6% | +4.1% | +11.1% | |
| Margin % | 79.6% | 67.0% | 45.5% | 44.3% | 51.1% | |
| EV / Gross Profit | 36.0x | 41.0x | 40.7x | 40.2x | 37.6x | |
| EBITDA, Adj. | $10.4B | $9.5B | $7.0B | $7.1B | $7.5B | |
| YoY % | +64.4% | -8.3% | -26.6% | +2.2% | +5.0% | |
| Margin % | 32.7% | 27.6% | 13.7% | 13.0% | 14.2% | |
| EV / EBITDA | 87.8x | 99.6x | 135.4x | 136.3x | 135.2x | |
| EBIT | $10.4B | $9.5B | $7.0B | $7.1B | $7.5B | |
| YoY % | +64.4% | -8.3% | -26.6% | +2.2% | +5.0% | |
| Margin % | 32.7% | 27.6% | 13.7% | 13.0% | 14.2% | |
| EV / EBIT | 87.8x | 99.6x | 135.4x | 136.3x | 135.2x | |
| Net Income | $7.6B | $7.1B | $5.0B | $5.2B | $5.2B | |
| YoY % | +53.6% | -6.5% | -29.7% | +4.9% | -0.9% | |
| Net Margin | 23.9% | 20.6% | 9.8% | 9.6% | 9.9% | |
| EPS (GAAP) | $6.22 | $5.89 | $4.12 | $4.21 | $4.03 | |
| YoY % | +56.3% | -5.3% | -30.1% | +2.2% | -4.3% |