STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.6B | $20.8B | $23.2B | $24.9B | $27.4B | |
| YoY % | +9.9% | +5.7% | +11.8% | +7.3% | +10.3% | |
| P / Sales | 3.5x | 3.0x | 4.1x | 5.3x | 4.5x | |
| EV / Sales | 4.4x | 3.9x | 4.9x | 6.1x | 5.3x | |
| Gross Profit, Adj. | $6.3B | $6.9B | $8.4B | $9.5B | $10.3B | |
| YoY % | +16.2% | +8.7% | +22.5% | +12.7% | +8.6% | |
| Margin % | 32.3% | 33.2% | 36.4% | 38.2% | 37.6% | |
| EV / Gross Profit | 13.7x | 11.7x | 13.6x | 16.0x | 14.1x | |
| EBITDA, Adj. | $3.4B | $3.9B | $4.8B | $5.6B | $6.2B | |
| YoY % | +28.5% | +16.7% | +21.8% | +15.4% | +11.9% | |
| Margin % | 17.2% | 19.0% | 20.7% | 22.3% | 22.6% | |
| EV / EBITDA | 25.6x | 20.5x | 23.8x | 27.3x | 23.5x | |
| EBIT | $2.5B | $3.0B | $3.9B | $4.6B | $5.2B | |
| YoY % | +35.0% | +21.6% | +29.7% | +19.2% | +12.5% | |
| Margin % | 12.5% | 14.4% | 16.7% | 18.6% | 19.0% | |
| EV / EBIT | 35.2x | 27.0x | 29.5x | 32.8x | 28.0x | |
| Net Income | $2.1B | $2.5B | $3.2B | $3.8B | $4.1B | |
| YoY % | +52.1% | +14.8% | +30.7% | +17.9% | +7.7% | |
| Net Margin | 10.9% | 11.9% | 13.9% | 15.3% | 14.9% | |
| EPS (GAAP) | $5.34 | $6.14 | $8.02 | $9.50 | $10.45 | |
| YoY % | +53.0% | +15.0% | +30.6% | +18.5% | +10.0% |