STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $51.0B | $59.4B | $67.1B | $64.8B | $67.6B | |
| YoY % | +22.1% | +16.6% | +12.8% | -3.4% | +4.3% | |
| P / Sales | 2.2x | 2.1x | 2.2x | 2.7x | 4.0x | |
| EV / Sales | 3.3x | 3.1x | 3.2x | 3.7x | 5.0x | |
| Gross Profit, Adj. | $15.5B | $18.1B | $24.3B | $24.6B | $22.8B | |
| YoY % | +22.0% | +16.9% | +34.4% | +1.3% | -7.2% | |
| Margin % | 30.3% | 30.4% | 36.2% | 38.0% | 33.8% | |
| EV / Gross Profit | 11.0x | 10.3x | 8.7x | 9.7x | 14.8x | |
| EBITDA, Adj. | $9.7B | $11.6B | $16.1B | $16.5B | $14.8B | |
| YoY % | +27.9% | +19.9% | +39.0% | +2.3% | -10.5% | |
| Margin % | 19.0% | 19.5% | 24.1% | 25.5% | 21.9% | |
| EV / EBITDA | 17.6x | 16.0x | 13.1x | 14.5x | 22.9x | |
| EBIT | $7.3B | $8.5B | $14.0B | $14.4B | $12.5B | |
| YoY % | +42.6% | +15.5% | +65.3% | +2.6% | -12.9% | |
| Margin % | 14.4% | 14.3% | 20.9% | 22.2% | 18.5% | |
| EV / EBIT | 23.2x | 21.9x | 15.1x | 16.6x | 27.0x | |
| Net Income | $6.5B | $6.7B | $10.3B | $10.8B | $8.9B | |
| YoY % | +116.4% | +3.3% | +54.1% | +4.4% | -17.7% | |
| Net Margin | 12.7% | 11.3% | 15.4% | 16.7% | 13.1% | |
| EPS (GAAP) | $11.83 | $12.64 | $20.12 | $22.05 | $18.81 | |
| YoY % | +116.7% | +6.8% | +59.2% | +9.6% | -14.7% |