STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $13.1B | $14.4B | $14.1B | $14.8B | |
| YoY % | — | +9.5% | -2.0% | +5.2% | |
| P / Sales | 5.2x | 5.0x | 6.0x | 6.1x | |
| EV / Sales | 6.6x | 6.5x | 7.4x | 7.4x | |
| Gross Profit, Adj. | $8.0B | $8.6B | $8.6B | $9.5B | |
| YoY % | — | +7.9% | -0.3% | +11.2% | |
| Margin % | 60.6% | 59.7% | 60.7% | 64.2% | |
| EV / Gross Profit | 10.9x | 10.9x | 12.2x | 11.6x | |
| EBITDA, Adj. | $2.4B | $2.9B | $3.2B | $3.7B | |
| YoY % | — | +21.0% | +8.2% | +17.4% | |
| Margin % | 18.5% | 20.4% | 22.5% | 25.1% | |
| EV / EBITDA | 35.7x | 31.8x | 33.0x | 29.5x | |
| EBIT | $2.2B | $2.5B | $2.8B | $3.2B | |
| YoY % | — | +15.1% | +8.9% | +17.2% | |
| Margin % | 16.8% | 17.7% | 19.6% | 21.9% | |
| EV / EBIT | 39.2x | 36.7x | 37.8x | 33.9x | |
| Net Income | $1.3B | $1.3B | $1.8B | $2.2B | |
| YoY % | — | +4.1% | +35.5% | +23.9% | |
| Net Margin | 9.8% | 9.3% | 12.8% | 15.1% | |
| EPS (GAAP) | $0.14 | $0.14 | $0.20 | $0.25 | |
| YoY % | — | — | +42.9% | +25.0% |