STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $64.4B | $67.1B | $68.9B | $80.7B | $88.6B | |
| YoY % | +13.8% | +4.2% | +2.8% | +17.1% | +9.7% | |
| P / Sales | 2.0x | 2.2x | 1.8x | 1.9x | 2.8x | |
| EV / Sales | 3.2x | 3.4x | 3.1x | 3.1x | 3.9x | |
| Gross Profit, Adj. | $12.5B | $13.7B | $12.1B | $15.4B | $17.8B | |
| YoY % | +46.4% | +9.4% | -11.6% | +27.5% | +15.4% | |
| Margin % | 19.4% | 20.4% | 17.5% | 19.1% | 20.1% | |
| EV / Gross Profit | 16.7x | 16.7x | 17.9x | 16.3x | 19.4x | |
| EBITDA, Adj. | $9.7B | $11.5B | $7.8B | $10.9B | $13.7B | |
| YoY % | +77.9% | +18.7% | -32.4% | +40.3% | +25.5% | |
| Margin % | 15.1% | 17.1% | 11.3% | 13.5% | 15.4% | |
| EV / EBITDA | 21.5x | 19.8x | 27.8x | 23.0x | 25.2x | |
| EBIT | $5.1B | $7.4B | $3.6B | $6.5B | $9.3B | |
| YoY % | +371.9% | +43.9% | -51.8% | +83.6% | +42.2% | |
| Margin % | 8.0% | 11.0% | 5.2% | 8.1% | 10.5% | |
| EV / EBIT | 40.6x | 30.9x | 60.7x | 38.4x | 37.1x | |
| Net Income | $3.9B | $5.2B | $3.2B | $4.8B | $6.7B | |
| YoY % | +209.8% | +34.5% | -38.5% | +49.4% | +41.0% | |
| Net Margin | 6.0% | 7.7% | 4.6% | 5.9% | 7.6% | |
| EPS (GAAP) | $2.56 | $3.50 | $2.23 | $3.55 | $4.96 | |
| YoY % | +198.8% | +36.7% | -36.3% | +59.2% | +39.7% |