STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.3B | $15.9B | $19.1B | $19.9B | $19.9B | |
| YoY % | +4.8% | +10.6% | +20.2% | +4.5% | -0.4% | |
| P / Sales | 2.8x | 2.0x | 2.7x | 3.3x | 4.6x | |
| EV / Sales | 3.6x | 3.1x | 3.7x | 4.1x | 5.4x | |
| Gross Profit, Adj. | $4.7B | $5.3B | $6.4B | $7.1B | $7.3B | |
| YoY % | +39.4% | +12.0% | +21.0% | +10.9% | +2.6% | |
| Margin % | 33.1% | 33.5% | 33.7% | 35.8% | 36.9% | |
| EV / Gross Profit | 10.8x | 9.2x | 10.9x | 11.5x | 14.5x | |
| EBITDA, Adj. | $3.0B | $3.4B | $3.9B | $4.7B | $5.0B | |
| YoY % | +29.4% | +14.3% | +15.2% | +21.8% | +4.8% | |
| Margin % | 20.6% | 21.3% | 20.4% | 23.8% | 25.0% | |
| EV / EBITDA | 17.4x | 14.4x | 17.9x | 17.3x | 21.4x | |
| EBIT | $2.4B | $2.8B | $3.1B | $3.8B | $4.1B | |
| YoY % | +35.1% | +19.0% | +9.5% | +24.0% | +6.5% | |
| Margin % | 16.4% | 17.7% | 16.1% | 19.1% | 20.5% | |
| EV / EBIT | 21.8x | 17.3x | 22.7x | 21.5x | 26.2x | |
| Net Income | $1.7B | $1.3B | $2.1B | $2.8B | $3.5B | |
| YoY % | +45.3% | -24.7% | +58.3% | +36.5% | +24.2% | |
| Net Margin | 12.2% | 8.3% | 10.9% | 14.3% | 17.8% | |
| EPS (GAAP) | $13.35 | $10.09 | $16.04 | $21.84 | $27.12 | |
| YoY % | +44.2% | -24.4% | +59.0% | +36.2% | +24.2% |