STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.8B | $5.3B | $5.7B | $6.0B | $6.4B | |
| YoY % | +5.1% | +9.3% | +6.9% | +5.4% | +6.7% | |
| P / Sales | 10.8x | 7.3x | 8.3x | 9.4x | 9.5x | |
| EV / Sales | 16.8x | 12.7x | 13.5x | 14.0x | 14.7x | |
| Gross Profit, Adj. | $4.4B | $4.8B | $5.2B | $5.4B | $5.8B | |
| YoY % | +4.0% | +9.0% | +7.1% | +5.1% | +6.4% | |
| Margin % | 91.4% | 91.2% | 91.4% | 91.1% | 90.9% | |
| EV / Gross Profit | 18.4x | 13.9x | 14.7x | 15.4x | 16.2x | |
| EBITDA, Adj. | $3.5B | $3.9B | $4.1B | $4.5B | $4.7B | |
| YoY % | +4.2% | +11.8% | +6.8% | +7.5% | +6.2% | |
| Margin % | 71.6% | 73.2% | 73.2% | 74.7% | 74.3% | |
| EV / EBITDA | 23.5x | 17.3x | 18.4x | 18.8x | 19.8x | |
| EBIT | $2.1B | $2.6B | $2.8B | $3.1B | $3.2B | |
| YoY % | +8.5% | +20.7% | +8.6% | +10.2% | +2.7% | |
| Margin % | 44.2% | 48.8% | 49.6% | 51.9% | 49.9% | |
| EV / EBIT | 38.0x | 26.0x | 27.1x | 27.0x | 29.4x | |
| Net Income | $2.2B | $2.1B | $2.3B | $2.4B | $4.6B | |
| YoY % | +102.5% | -4.9% | +6.7% | +3.8% | +95.3% | |
| Net Margin | 46.4% | 40.4% | 40.3% | 39.7% | 72.7% | |
| EPS (GAAP) | $6.84 | $6.52 | $6.98 | $7.26 | $14.17 | |
| YoY % | +90.5% | -4.7% | +7.1% | +4.0% | +95.2% |