STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $27.8B | $33.5B | $35.5B | $36.8B | $34.3B | |
| YoY % | +36.7% | +20.5% | +5.9% | +3.8% | -6.9% | |
| P / Sales | 1.1x | 0.7x | 1.0x | 1.7x | 1.5x | |
| EV / Sales | 1.3x | 1.0x | 1.2x | 1.9x | 1.8x | |
| Gross Profit, Adj. | $7.9B | $10.5B | $9.4B | $9.5B | $8.1B | |
| YoY % | +59.5% | +33.4% | -11.0% | +2.0% | -14.9% | |
| Margin % | 28.4% | 31.4% | 26.4% | 25.9% | 23.7% | |
| EV / Gross Profit | 4.6x | 3.0x | 4.5x | 7.2x | 7.4x | |
| EBITDA, Adj. | $5.4B | $7.7B | $6.2B | $6.0B | $4.5B | |
| YoY % | +81.2% | +41.7% | -19.1% | -2.7% | -24.9% | |
| Margin % | 19.4% | 22.9% | 17.5% | 16.4% | 13.2% | |
| EV / EBITDA | 6.7x | 4.2x | 6.8x | 11.5x | 13.3x | |
| EBIT | $5.3B | $7.6B | $6.1B | $5.9B | $4.4B | |
| YoY % | +84.0% | +42.3% | -19.4% | -2.7% | -25.5% | |
| Margin % | 19.2% | 22.6% | 17.2% | 16.1% | 12.9% | |
| EV / EBIT | 6.8x | 4.2x | 6.9x | 11.6x | 13.6x | |
| Net Income | $4.2B | $5.9B | $4.7B | $4.8B | $3.6B | |
| YoY % | +75.9% | +40.3% | -19.0% | +0.2% | -24.6% | |
| Net Margin | 15.0% | 17.5% | 13.4% | 12.9% | 10.5% | |
| EPS (GAAP) | $11.41 | $16.51 | $13.82 | $14.34 | $11.57 | |
| YoY % | +78.0% | +44.7% | -16.3% | +3.8% | -19.3% |