STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.6B | $10.5B | $10.4B | $10.9B | $11.5B | |
| YoY % | +14.0% | +10.1% | -1.0% | +4.5% | +5.2% | |
| P / Sales | 3.2x | 3.1x | 3.5x | 4.5x | 4.7x | |
| EV / Sales | 5.5x | 5.2x | 5.6x | 6.5x | 7.0x | |
| Gross Profit, Adj. | $5.3B | $5.5B | $5.8B | $6.1B | $6.4B | |
| YoY % | +4.3% | +3.3% | +4.7% | +5.6% | +4.1% | |
| Margin % | 55.8% | 52.4% | 55.4% | 55.9% | 55.4% | |
| EV / Gross Profit | 9.9x | 9.9x | 10.2x | 11.6x | 12.7x | |
| EBITDA, Adj. | $4.9B | $5.1B | $5.3B | $5.5B | $5.8B | |
| YoY % | +5.4% | +4.1% | +3.9% | +5.2% | +4.1% | |
| Margin % | 50.9% | 48.1% | 50.5% | 50.8% | 50.3% | |
| EV / EBITDA | 10.9x | 10.8x | 11.1x | 12.7x | 14.0x | |
| EBIT | $3.5B | $3.8B | $4.1B | $4.3B | $4.4B | |
| YoY % | +240.4% | +8.4% | +5.6% | +5.1% | +3.8% | |
| Margin % | 37.0% | 36.4% | 38.8% | 39.1% | 38.5% | |
| EV / EBIT | 14.9x | 14.3x | 14.5x | 16.6x | 18.3x | |
| Net Income | $2.9B | $3.8B | $3.8B | $4.3B | $4.9B | |
| YoY % | +448.7% | +29.1% | +0.4% | +12.4% | +14.7% | |
| Net Margin | 30.7% | 36.0% | 36.5% | 39.3% | 42.8% | |
| EPS (GAAP) | $2.86 | $3.75 | $3.80 | $4.21 | $4.82 | |
| YoY % | +457.5% | +31.1% | +1.3% | +10.8% | +14.5% |