STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $19.8B | $20.7B | $22.7B | $24.5B | $27.0B | |
| YoY % | +15.1% | +4.5% | +9.7% | +7.6% | +10.3% | |
| P / Sales | — | — | — | — | — | |
| EV / Sales | — | — | — | — | — | |
| Gross Profit, Adj. | $19.8B | $20.7B | $22.7B | $24.5B | $27.0B | |
| YoY % | +15.1% | +4.5% | +9.7% | +7.6% | +10.3% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | — | — | — | — | — | |
| EBITDA, Adj. | $5.1B | $5.0B | $6.0B | $6.6B | $7.1B | |
| YoY % | +32.9% | -1.2% | +19.9% | +9.5% | +8.7% | |
| Margin % | 25.5% | 24.1% | 26.4% | 26.8% | 26.4% | |
| EV / EBITDA | — | — | — | — | — | |
| EBIT | $4.3B | $4.3B | $5.3B | $5.8B | $6.2B | |
| YoY % | +40.6% | -0.7% | +23.4% | +10.1% | +7.0% | |
| Margin % | 21.8% | 20.7% | 23.2% | 23.8% | 23.1% | |
| EV / EBIT | — | — | — | — | — | |
| Net Income | $3.1B | $3.0B | $3.8B | $4.1B | $4.2B | |
| YoY % | +55.9% | -3.0% | +23.1% | +8.1% | +2.5% | |
| Net Margin | 15.9% | 14.7% | 16.5% | 16.6% | 15.4% | |
| EPS (GAAP) | $6.13 | $6.04 | $7.53 | $8.18 | $8.43 | |
| YoY % | +55.6% | -1.5% | +24.7% | +8.6% | +3.1% |