STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.9B | $14.0B | $14.9B | $14.0B | $16.3B | |
| YoY % | +4.9% | +8.3% | +6.7% | -6.3% | +16.6% | |
| P / Sales | 1.6x | 1.2x | 1.1x | 1.1x | 1.5x | |
| EV / Sales | 2.1x | 1.6x | 1.6x | 1.6x | 1.8x | |
| Gross Profit, Adj. | $12.9B | $14.0B | $14.9B | $14.0B | $16.3B | |
| YoY % | +4.9% | +8.3% | +6.7% | -6.3% | +16.6% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 2.1x | 1.6x | 1.6x | 1.6x | 1.8x | |
| EBITDA, Adj. | $3.1B | $2.8B | $3.2B | $2.9B | $3.6B | |
| YoY % | +11.1% | -9.4% | +13.5% | -9.7% | +26.1% | |
| Margin % | 23.9% | 20.0% | 21.3% | 20.5% | 22.2% | |
| EV / EBITDA | 8.6x | 8.0x | 7.5x | 7.6x | 8.1x | |
| EBIT | $2.7B | $2.4B | $2.8B | $2.5B | $3.2B | |
| YoY % | +33.4% | -11.5% | +14.4% | -10.3% | +30.3% | |
| Margin % | 21.1% | 17.3% | 18.5% | 17.7% | 19.8% | |
| EV / EBIT | 9.7x | 9.2x | 8.6x | 8.8x | 9.1x | |
| Net Income | $2.1B | $1.2B | $1.2B | $1.5B | $2.3B | |
| YoY % | +115.2% | -44.0% | +2.8% | +21.1% | +50.8% | |
| Net Margin | 16.7% | 8.6% | 8.3% | 10.7% | 13.9% | |
| EPS (GAAP) | $3.61 | $2.11 | $2.33 | $3.13 | $4.91 | |
| YoY % | +122.8% | -41.6% | +10.4% | +34.3% | +56.9% |