STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $48.5B | $49.9B | $54.2B | $56.4B | $60.4B | |
| YoY % | +51.1% | +2.9% | +8.6% | +4.0% | +7.1% | |
| P / Sales | 1.8x | 1.9x | 2.1x | 2.5x | 2.8x | |
| EV / Sales | 2.1x | 2.3x | 2.4x | 2.8x | 3.1x | |
| Gross Profit, Adj. | $13.8B | $13.8B | $16.3B | $17.2B | $18.7B | |
| YoY % | +82.0% | -0.4% | +18.0% | +6.0% | +8.4% | |
| Margin % | 28.5% | 27.6% | 30.0% | 30.6% | 31.0% | |
| EV / Gross Profit | 7.5x | 8.2x | 7.9x | 9.3x | 10.1x | |
| EBITDA, Adj. | $5.6B | $5.7B | $6.8B | $7.4B | $8.4B | |
| YoY % | +287.0% | +2.2% | +17.6% | +9.5% | +13.8% | |
| Margin % | 11.6% | 11.5% | 12.5% | 13.1% | 14.0% | |
| EV / EBITDA | 18.5x | 19.6x | 19.1x | 21.6x | 22.4x | |
| EBIT | $4.8B | $4.6B | $5.8B | $6.3B | $7.2B | |
| YoY % | +717.0% | -2.4% | +24.9% | +8.7% | +13.9% | |
| Margin % | 9.8% | 9.3% | 10.7% | 11.2% | 11.9% | |
| EV / EBIT | 21.8x | 24.2x | 22.2x | 25.4x | 26.3x | |
| Net Income | $3.3B | $3.5B | $4.5B | $4.9B | $5.5B | |
| YoY % | +3547.8% | +6.5% | +27.9% | +8.7% | +13.0% | |
| Net Margin | 6.8% | 7.0% | 8.3% | 8.6% | 9.1% | |
| EPS (GAAP) | $2.70 | $2.97 | $3.86 | $4.26 | $4.87 | |
| YoY % | +3757.1% | +10.0% | +30.0% | +10.4% | +14.3% |