STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $168.1B | $198.3B | $211.9B | $245.1B | $281.7B | |
| YoY % | +17.5% | +18.0% | +6.9% | +15.7% | +14.9% | |
| P / Sales | 12.3x | 9.8x | 12.0x | 13.9x | 13.2x | |
| EV / Sales | 13.3x | 10.7x | 12.8x | 14.8x | 14.1x | |
| Gross Profit, Adj. | $115.9B | $135.6B | $146.1B | $171.0B | $193.9B | |
| YoY % | +19.5% | +17.1% | +7.7% | +17.1% | +13.4% | |
| Margin % | 68.9% | 68.4% | 68.9% | 69.8% | 68.8% | |
| EV / Gross Profit | 19.3x | 15.6x | 18.6x | 21.3x | 20.4x | |
| EBITDA, Adj. | $81.6B | $97.8B | $102.4B | $131.7B | $162.7B | |
| YoY % | +24.1% | +19.9% | +4.6% | +28.7% | +23.5% | |
| Margin % | 48.5% | 49.3% | 48.3% | 53.7% | 57.7% | |
| EV / EBITDA | 27.4x | 21.7x | 26.5x | 27.6x | 24.3x | |
| EBIT | $69.9B | $83.4B | $88.5B | $109.4B | $128.5B | |
| YoY % | +32.0% | +19.3% | +6.2% | +23.6% | +17.4% | |
| Margin % | 41.6% | 42.1% | 41.8% | 44.6% | 45.6% | |
| EV / EBIT | 32.0x | 25.4x | 30.7x | 33.2x | 30.8x | |
| Net Income | $61.3B | $72.7B | $72.4B | $88.1B | $101.8B | |
| YoY % | +38.4% | +18.7% | -0.5% | +21.8% | +15.5% | |
| Net Margin | 36.5% | 36.7% | 34.1% | 36.0% | 36.1% | |
| EPS (GAAP) | $8.05 | $9.65 | $9.68 | $11.80 | $13.64 | |
| YoY % | +39.8% | +19.9% | +0.3% | +21.9% | +15.6% |