STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $11.1B | $13.2B | $13.3B | $12.6B | $12.3B | |
| YoY % | +28.5% | +19.4% | +0.5% | -5.0% | -2.7% | |
| P / Sales | 5.7x | 3.1x | 4.4x | 4.2x | 4.5x | |
| EV / Sales | 6.7x | 4.0x | 5.2x | 5.2x | 5.5x | |
| Gross Profit, Adj. | $6.1B | $7.5B | $7.6B | $7.1B | $6.7B | |
| YoY % | +43.3% | +23.9% | +0.5% | -5.7% | -5.7% | |
| Margin % | 54.8% | 56.9% | 56.9% | 56.4% | 54.7% | |
| EV / Gross Profit | 12.2x | 7.0x | 9.2x | 9.2x | 10.1x | |
| EBITDA, Adj. | $4.4B | $5.6B | $4.8B | $4.4B | $3.9B | |
| YoY % | +18.9% | +25.2% | -13.9% | -8.1% | -12.1% | |
| Margin % | 40.1% | 42.1% | 36.0% | 34.9% | 31.5% | |
| EV / EBITDA | 16.7x | 9.5x | 14.5x | 14.8x | 17.6x | |
| EBIT | $2.6B | $3.8B | $3.7B | $3.5B | $3.0B | |
| YoY % | +517.9% | +47.0% | -3.2% | -5.5% | -12.6% | |
| Margin % | 23.3% | 28.8% | 27.7% | 27.5% | 24.7% | |
| EV / EBIT | 28.7x | 13.9x | 18.9x | 18.8x | 22.4x | |
| Net Income | $1.9B | $2.8B | $2.8B | $2.5B | $2.0B | |
| YoY % | +3498.1% | +49.0% | +0.4% | -10.3% | -19.5% | |
| Net Margin | 16.9% | 21.1% | 21.1% | 19.9% | 16.5% | |
| EPS (GAAP) | $6.79 | $10.55 | $10.70 | $9.73 | $7.95 | |
| YoY % | +3672.2% | +55.4% | +1.4% | -9.1% | -18.3% |