STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.7B | $5.0B | $5.6B | $6.1B | $6.5B | |
| YoY % | -4.0% | +7.0% | +11.1% | +9.9% | +6.4% | |
| P / Sales | 17.5x | 12.1x | 13.5x | 13.6x | 15.1x | |
| EV / Sales | 53.0x | 40.9x | 31.4x | 31.3x | 40.4x | |
| Gross Profit, Adj. | $4.7B | $5.0B | $5.6B | $6.1B | $6.5B | |
| YoY % | -4.0% | +7.0% | +11.1% | +9.9% | +6.4% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 53.0x | 40.9x | 31.4x | 31.3x | 40.4x | |
| EBITDA, Adj. | $3.0B | $3.4B | $3.8B | $4.3B | $4.6B | |
| YoY % | -2.3% | +11.5% | +12.1% | +12.7% | +6.8% | |
| Margin % | 64.6% | 67.3% | 67.9% | 69.6% | 69.9% | |
| EV / EBITDA | 82.0x | 60.8x | 46.3x | 44.9x | 57.8x | |
| EBIT | $2.6B | $3.0B | $3.4B | $3.9B | $4.2B | |
| YoY % | +0.3% | +14.0% | +13.9% | +14.4% | +7.6% | |
| Margin % | 56.4% | 60.1% | 61.6% | 64.1% | 64.9% | |
| EV / EBIT | 94.0x | 68.1x | 51.0x | 48.7x | 62.3x | |
| Net Income | $2.6B | $2.7B | $3.2B | $3.5B | $4.0B | |
| YoY % | +24.3% | +1.5% | +19.9% | +9.3% | +15.5% | |
| Net Margin | 55.8% | 52.9% | 57.1% | 56.8% | 61.7% | |
| EPS (GAAP) | $7.29 | $7.40 | $8.86 | $9.67 | $11.16 | |
| YoY % | +24.2% | +1.5% | +19.7% | +9.1% | +15.4% |