STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.9B | $16.3B | $16.0B | $15.8B | $17.3B | |
| YoY % | +22.6% | +9.1% | -1.5% | -1.2% | +8.9% | |
| P / Sales | 3.2x | 2.2x | 2.4x | 2.9x | 3.8x | |
| EV / Sales | 3.9x | 2.7x | 3.0x | 3.5x | 4.4x | |
| Gross Profit, Adj. | $4.9B | $5.2B | $5.1B | $5.5B | $6.1B | |
| YoY % | +30.8% | +7.3% | -3.6% | +7.9% | +11.4% | |
| Margin % | 32.7% | 32.2% | 31.5% | 34.4% | 35.2% | |
| EV / Gross Profit | 11.8x | 8.5x | 9.4x | 10.2x | 12.5x | |
| EBITDA, Adj. | $3.6B | $3.7B | $3.4B | $3.8B | $4.2B | |
| YoY % | +40.7% | +2.6% | -6.6% | +10.2% | +10.2% | |
| Margin % | 24.0% | 22.6% | 21.4% | 23.9% | 24.2% | |
| EV / EBITDA | 16.0x | 12.1x | 13.8x | 14.7x | 18.2x | |
| EBIT | $2.4B | $2.8B | $2.3B | $2.8B | $3.2B | |
| YoY % | +353.3% | +13.2% | -16.4% | +21.4% | +14.8% | |
| Margin % | 16.3% | 16.9% | 14.4% | 17.6% | 18.6% | |
| EV / EBIT | 23.6x | 16.2x | 20.6x | 19.9x | 23.7x | |
| Net Income | $2.3B | $2.4B | $1.9B | $3.2B | $1.8B | |
| YoY % | +1038.2% | +7.4% | -21.3% | +67.2% | -42.3% | |
| Net Margin | 15.2% | 14.9% | 11.9% | 20.2% | 10.7% | |
| EPS (GAAP) | $6.79 | $7.47 | $6.03 | $10.33 | $6.16 | |
| YoY % | +1030.1% | +10.0% | -19.3% | +71.3% | -40.4% |