STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3B | $6.6B | $6.8B | $7.3B | $7.5B | |
| YoY % | +6.1% | +4.4% | +2.5% | +6.8% | +3.0% | |
| P / Sales | 9.3x | 8.8x | 9.8x | 10.0x | 7.9x | |
| EV / Sales | 10.5x | 10.1x | 10.8x | 10.6x | 8.7x | |
| Gross Profit, Adj. | $6.3B | $6.6B | $6.8B | $7.3B | $7.5B | |
| YoY % | +6.1% | +4.4% | +2.5% | +6.8% | +3.0% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 10.5x | 10.1x | 10.8x | 10.6x | 8.7x | |
| EBITDA, Adj. | $2.0B | $2.6B | $3.1B | $2.9B | $3.1B | |
| YoY % | -0.4% | +29.3% | +19.5% | -4.1% | +4.5% | |
| Margin % | 31.2% | 38.6% | 45.0% | 40.4% | 41.0% | |
| EV / EBITDA | 33.7x | 26.1x | 23.9x | 26.2x | 21.2x | |
| EBIT | $1.2B | $1.8B | $2.3B | $2.1B | $2.1B | |
| YoY % | +1.3% | +51.8% | +27.2% | -9.6% | +1.1% | |
| Margin % | 19.0% | 27.7% | 34.3% | 29.1% | 28.5% | |
| EV / EBIT | 55.2x | 36.4x | 31.4x | 36.4x | 30.4x | |
| Net Income | $5.7B | $1.3B | $2.7B | $2.2B | $1.5B | |
| YoY % | +407.0% | -76.5% | +101.4% | -18.0% | -32.0% | |
| Net Margin | 89.6% | 20.2% | 39.7% | 30.4% | 20.1% | |
| EPS (GAAP) | $12.12 | $2.79 | $5.89 | $4.97 | $3.38 | |
| YoY % | +411.4% | -77.0% | +111.1% | -15.6% | -32.0% |