STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $25.4B | $27.5B | $29.8B | $31.8B | $33.2B | |
| YoY % | +18.3% | +8.5% | +8.2% | +6.8% | +4.3% | |
| P / Sales | 8.8x | 3.1x | 2.3x | 2.8x | 1.7x | |
| EV / Sales | 10.7x | 5.0x | 4.0x | 4.4x | 3.3x | |
| Gross Profit, Adj. | $14.0B | $13.8B | $29.8B | $31.8B | $33.2B | |
| YoY % | +18.8% | -1.6% | +116.2% | +6.8% | +4.3% | |
| Margin % | 55.2% | 50.1% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 19.5x | 9.9x | 4.0x | 4.4x | 3.3x | |
| EBITDA, Adj. | $5.6B | $5.4B | $6.0B | $6.8B | $7.4B | |
| YoY % | +21.1% | -4.1% | +12.2% | +12.9% | +8.3% | |
| Margin % | 22.0% | 19.5% | 20.2% | 21.4% | 22.2% | |
| EV / EBITDA | 48.8x | 25.5x | 20.0x | 20.7x | 14.7x | |
| EBIT | $4.3B | $3.8B | $5.0B | $5.3B | $6.1B | |
| YoY % | +29.6% | -10.0% | +31.0% | +5.9% | +13.9% | |
| Margin % | 16.8% | 13.9% | 16.9% | 16.7% | 18.3% | |
| EV / EBIT | 63.9x | 35.7x | 23.9x | 26.4x | 17.9x | |
| Net Income | $4.2B | $2.4B | $4.2B | $4.1B | $5.2B | |
| YoY % | -0.8% | -42.0% | +75.5% | -2.3% | +26.2% | |
| Net Margin | 16.4% | 8.8% | 14.3% | 13.0% | 15.8% | |
| EPS (GAAP) | $3.52 | $2.09 | $3.84 | $3.99 | $5.41 | |
| YoY % | -0.6% | -40.6% | +83.7% | +3.9% | +35.6% |