STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7B | $14.1B | $14.8B | $15.4B | $16.6B | |
| YoY % | +9.2% | +10.8% | +5.4% | +3.6% | +8.2% | |
| P / Sales | 4.1x | 3.6x | 3.2x | 2.9x | 2.3x | |
| EV / Sales | 6.1x | 5.5x | 4.9x | 4.7x | 4.0x | |
| Gross Profit, Adj. | $7.0B | $7.3B | $8.1B | $8.5B | $9.0B | |
| YoY % | +7.6% | +5.0% | +10.3% | +5.6% | +5.5% | |
| Margin % | 55.0% | 52.1% | 54.5% | 55.6% | 54.2% | |
| EV / Gross Profit | 11.1x | 10.5x | 9.1x | 8.5x | 7.5x | |
| EBITDA, Adj. | $3.6B | $3.5B | $3.9B | $4.0B | $4.4B | |
| YoY % | +12.6% | -3.1% | +12.1% | +3.3% | +9.0% | |
| Margin % | 28.4% | 24.8% | 26.4% | 26.3% | 26.5% | |
| EV / EBITDA | 21.6x | 22.0x | 18.7x | 18.0x | 15.2x | |
| EBIT | $2.9B | $2.6B | $3.2B | $2.6B | $3.6B | |
| YoY % | +16.7% | -10.0% | +22.5% | -18.8% | +38.0% | |
| Margin % | 22.8% | 18.5% | 21.5% | 16.9% | 21.5% | |
| EV / EBIT | 26.8x | 29.5x | 22.9x | 28.0x | 18.8x | |
| Net Income | $2.1B | $1.4B | $2.2B | $1.4B | $2.1B | |
| YoY % | +62.0% | -33.1% | +51.9% | -33.9% | +44.3% | |
| Net Margin | 16.9% | 10.2% | 14.7% | 9.4% | 12.5% | |
| EPS (GAAP) | $1.50 | $1.01 | $1.55 | $1.05 | $1.53 | |
| YoY % | +61.3% | -32.7% | +53.5% | -32.3% | +45.7% |