STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $13.0B | $15.2B | $16.5B | $17.2B | $17.9B | |
| YoY % | +10.4% | +16.9% | +8.2% | +4.2% | +4.5% | |
| P / Sales | 2.1x | 1.9x | 2.5x | 3.0x | 2.7x | |
| EV / Sales | 2.4x | 2.2x | 2.7x | 3.2x | 2.9x | |
| Gross Profit, Adj. | $4.7B | $5.8B | $6.5B | $6.8B | $7.0B | |
| YoY % | +11.4% | +23.9% | +11.1% | +4.0% | +3.7% | |
| Margin % | 36.2% | 38.4% | 39.4% | 39.4% | 39.1% | |
| EV / Gross Profit | 6.6x | 5.7x | 6.9x | 8.2x | 7.5x | |
| EBITDA, Adj. | $1.8B | $2.4B | $2.8B | $2.9B | $2.7B | |
| YoY % | +48.5% | +35.7% | +14.8% | +3.4% | -4.3% | |
| Margin % | 13.7% | 15.9% | 16.9% | 16.7% | 15.3% | |
| EV / EBITDA | 17.5x | 13.7x | 16.1x | 19.4x | 19.2x | |
| EBIT | $1.5B | $2.2B | $2.6B | $2.6B | $2.5B | |
| YoY % | +51.8% | +43.2% | +15.8% | +2.8% | -5.4% | |
| Margin % | 11.9% | 14.5% | 15.6% | 15.4% | 13.9% | |
| EV / EBIT | 20.2x | 15.0x | 17.5x | 21.1x | 21.1x | |
| Net Income | $1.0B | $1.5B | $1.8B | $1.9B | $1.7B | |
| YoY % | +50.1% | +48.3% | +18.2% | +4.4% | -10.6% | |
| Net Margin | 8.0% | 10.2% | 11.1% | 11.1% | 9.5% | |
| EPS (GAAP) | $19.98 | $30.06 | $36.51 | $38.96 | $35.54 | |
| YoY % | +55.9% | +50.5% | +21.5% | +6.7% | -8.8% |