STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.0B | $10.5B | $9.5B | $10.5B | $10.3B | |
| YoY % | +18.8% | +17.6% | -9.6% | +10.6% | -1.9% | |
| P / Sales | 2.5x | 1.5x | 2.5x | 2.6x | 2.2x | |
| EV / Sales | 2.6x | 1.5x | 2.4x | 2.5x | 2.2x | |
| Gross Profit, Adj. | $2.2B | $2.9B | $2.5B | $2.7B | $2.4B | |
| YoY % | +36.8% | +30.9% | -13.9% | +8.4% | -11.3% | |
| Margin % | 24.4% | 27.2% | 25.9% | 25.4% | 23.0% | |
| EV / Gross Profit | 10.5x | 5.5x | 9.3x | 10.0x | 9.5x | |
| EBITDA, Adj. | $1.6B | $2.3B | $1.8B | $2.0B | $1.7B | |
| YoY % | +47.9% | +37.2% | -20.0% | +10.5% | -14.9% | |
| Margin % | 18.4% | 21.4% | 19.0% | 18.9% | 16.4% | |
| EV / EBITDA | 14.0x | 7.0x | 12.8x | 13.4x | 13.2x | |
| EBIT | $1.6B | $2.2B | $1.8B | $2.0B | $1.7B | |
| YoY % | +49.1% | +37.8% | -20.2% | +10.5% | -15.4% | |
| Margin % | 18.1% | 21.3% | 18.8% | 18.8% | 16.2% | |
| EV / EBIT | 14.2x | 7.0x | 12.9x | 13.5x | 13.4x | |
| Net Income | $1.2B | $1.7B | $1.6B | $1.7B | $1.3B | |
| YoY % | +37.2% | +39.5% | -7.8% | +5.7% | -20.3% | |
| Net Margin | 13.8% | 16.4% | 16.7% | 16.0% | 13.0% | |
| EPS (GAAP) | $320.48 | $491.82 | $463.31 | $506.69 | $436.55 | |
| YoY % | +39.3% | +53.5% | -5.8% | +9.4% | -13.8% |