STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $40.5B | $42.4B | $50.0B | $53.0B | $57.4B | |
| YoY % | +3.6% | +4.8% | +17.7% | +6.0% | +8.4% | |
| P / Sales | 5.9x | 4.7x | 5.9x | 6.2x | 8.3x | |
| EV / Sales | 8.3x | 6.9x | 8.3x | 8.5x | 10.7x | |
| Gross Profit, Adj. | $32.6B | $33.6B | $36.4B | $37.8B | $40.5B | |
| YoY % | -3.9% | +2.9% | +8.4% | +3.9% | +7.0% | |
| Margin % | 80.6% | 79.1% | 72.8% | 71.4% | 70.5% | |
| EV / Gross Profit | 10.3x | 8.8x | 11.4x | 12.0x | 15.2x | |
| EBITDA, Adj. | $18.7B | $19.0B | $19.9B | $22.2B | $24.2B | |
| YoY % | +8.9% | +1.4% | +4.9% | +11.7% | +9.1% | |
| Margin % | 46.2% | 44.7% | 39.8% | 41.9% | 42.2% | |
| EV / EBITDA | 17.9x | 15.5x | 20.9x | 20.4x | 25.3x | |
| EBIT | $15.4B | $10.9B | $13.1B | $15.4B | $17.7B | |
| YoY % | +10.5% | -28.8% | +19.8% | +17.3% | +15.1% | |
| Margin % | 37.9% | 25.7% | 26.2% | 29.0% | 30.8% | |
| EV / EBIT | 21.9x | 26.9x | 31.8x | 29.4x | 34.7x | |
| Net Income | $13.7B | $6.7B | $8.5B | $10.5B | $12.4B | |
| YoY % | +35.6% | -51.1% | +26.6% | +23.1% | +18.9% | |
| Net Margin | 34.0% | 15.8% | 17.0% | 19.8% | 21.7% | |
| EPS (GAAP) | $4.55 | $2.41 | $3.07 | $3.71 | $4.34 | |
| YoY % | +47.7% | -47.0% | +27.4% | +20.8% | +17.0% |