STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $24.6B | $28.8B | $29.1B | $30.4B | $32.2B | |
| YoY % | +5.4% | +16.8% | +1.0% | +4.5% | +6.2% | |
| P / Sales | 3.3x | 2.8x | 2.6x | 2.7x | 2.8x | |
| EV / Sales | 8.1x | 7.1x | 6.9x | 7.2x | 7.2x | |
| Gross Profit, Adj. | $17.7B | $18.7B | $19.4B | $20.6B | $23.2B | |
| YoY % | +4.8% | +5.9% | +3.6% | +6.2% | +12.7% | |
| Margin % | 71.7% | 65.0% | 66.7% | 67.8% | 72.0% | |
| EV / Gross Profit | 11.3x | 11.0x | 10.4x | 10.6x | 10.1x | |
| EBITDA, Adj. | $11.5B | $12.3B | $13.2B | $14.4B | $16.3B | |
| YoY % | +4.4% | +6.6% | +7.5% | +8.9% | +13.4% | |
| Margin % | 46.7% | 42.6% | 45.4% | 47.3% | 50.5% | |
| EV / EBITDA | 17.3x | 16.8x | 15.3x | 15.2x | 14.3x | |
| EBIT | $5.5B | $6.0B | $7.0B | $7.9B | $8.6B | |
| YoY % | +20.4% | +9.1% | +17.2% | +12.6% | +8.6% | |
| Margin % | 22.3% | 20.8% | 24.2% | 26.0% | 26.6% | |
| EV / EBIT | 36.2x | 34.3x | 28.8x | 27.6x | 27.2x | |
| Net Income | $3.8B | $2.4B | $2.7B | $4.4B | $4.9B | |
| YoY % | +199.4% | -35.7% | +11.9% | +61.0% | +11.6% | |
| Net Margin | 15.4% | 8.5% | 9.4% | 14.5% | 15.2% | |
| EPS (GAAP) | $4.94 | $3.17 | $3.54 | $5.71 | $6.31 | |
| YoY % | +187.2% | -35.8% | +11.7% | +61.3% | +10.5% |