STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $43.2B | $43.1B | $49.7B | $55.8B | $59.4B | |
| YoY % | +20.1% | -0.3% | +15.4% | +12.1% | +6.5% | |
| P / Sales | 2.0x | 2.2x | 1.9x | 2.0x | 2.1x | |
| EV / Sales | 5.2x | 5.6x | 5.2x | 5.2x | 5.3x | |
| Gross Profit, Adj. | $13.7B | $10.9B | $13.7B | $15.9B | $17.4B | |
| YoY % | +97.2% | -20.7% | +26.5% | +15.8% | +9.3% | |
| Margin % | 31.7% | 25.2% | 27.6% | 28.5% | 29.3% | |
| EV / Gross Profit | 16.4x | 22.1x | 18.8x | 18.1x | 18.1x | |
| EBITDA, Adj. | $10.9B | $7.6B | $9.6B | $11.2B | $12.5B | |
| YoY % | +151.2% | -30.5% | +26.6% | +16.4% | +11.8% | |
| Margin % | 25.2% | 17.6% | 19.3% | 20.0% | 21.0% | |
| EV / EBITDA | 20.6x | 31.7x | 27.0x | 25.8x | 25.3x | |
| EBIT | $10.3B | $7.1B | $9.4B | $11.2B | $12.5B | |
| YoY % | +179.2% | -31.4% | +32.7% | +19.3% | +12.0% | |
| Margin % | 23.8% | 16.4% | 18.8% | 20.0% | 21.1% | |
| EV / EBIT | 21.8x | 34.0x | 27.6x | 25.8x | 25.2x | |
| Net Income | $8.5B | $5.2B | $9.0B | $9.3B | $10.3B | |
| YoY % | +141.3% | -38.5% | +72.1% | +2.7% | +11.2% | |
| Net Margin | 19.7% | 12.2% | 18.2% | 16.6% | 17.4% | |
| EPS (GAAP) | $19.24 | $12.39 | $21.80 | $22.70 | $25.68 | |
| YoY % | +147.0% | -35.6% | +75.9% | +4.1% | +13.1% |