STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $29.2B | $32.7B | $34.9B | $35.6B | $37.4B | |
| YoY % | +12.8% | +12.0% | +6.8% | +1.8% | +5.3% | |
| P / Sales | 1.4x | 1.0x | 1.4x | 1.8x | 2.3x | |
| EV / Sales | 2.0x | 1.5x | 2.0x | 2.5x | 3.0x | |
| Gross Profit, Adj. | $9.8B | $10.8B | $12.0B | $12.7B | $13.5B | |
| YoY % | +14.7% | +10.1% | +10.6% | +6.2% | +6.5% | |
| Margin % | 33.6% | 33.1% | 34.2% | 35.7% | 36.1% | |
| EV / Gross Profit | 6.1x | 4.4x | 5.8x | 6.9x | 8.4x | |
| EBITDA, Adj. | $5.2B | $5.3B | $6.1B | $6.6B | $7.4B | |
| YoY % | +38.7% | +3.5% | +14.5% | +8.8% | +11.3% | |
| Margin % | 17.7% | 16.3% | 17.5% | 18.7% | 19.8% | |
| EV / EBITDA | 11.5x | 8.9x | 11.3x | 13.2x | 15.3x | |
| EBIT | $3.3B | $3.8B | $4.1B | $4.7B | $5.2B | |
| YoY % | +62.3% | +14.3% | +9.6% | +13.8% | +11.0% | |
| Margin % | 11.3% | 11.5% | 11.8% | 13.2% | 13.9% | |
| EV / EBIT | 18.1x | 12.7x | 16.8x | 18.7x | 21.8x | |
| Net Income | $2.6B | $3.9B | $3.2B | $3.5B | $3.7B | |
| YoY % | +132.8% | +47.9% | -18.3% | +9.6% | +7.9% | |
| Net Margin | 8.9% | 11.8% | 9.0% | 9.7% | 10.0% | |
| EPS (GAAP) | $3.32 | $5.11 | $4.33 | $5.02 | $5.51 | |
| YoY % | +133.8% | +53.9% | -15.3% | +15.9% | +9.8% |