STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.7B | $6.5B | $6.5B | $7.1B | $7.3B | |
| YoY % | +23.6% | -15.4% | -0.4% | +9.8% | +3.1% | |
| P / Sales | 5.9x | 3.8x | 3.8x | 3.6x | 3.1x | |
| EV / Sales | 6.0x | 3.9x | 3.7x | 3.5x | 2.9x | |
| Gross Profit, Adj. | $7.7B | $6.5B | $6.5B | $7.1B | $7.3B | |
| YoY % | +23.6% | -15.4% | -0.4% | +9.8% | +3.1% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 6.0x | 3.9x | 3.7x | 3.5x | 2.9x | |
| EBITDA, Adj. | $3.9B | $3.3B | $2.2B | $2.6B | $2.8B | |
| YoY % | +33.4% | -15.6% | -32.2% | +15.5% | +7.1% | |
| Margin % | 51.0% | 50.9% | 34.7% | 36.5% | 37.9% | |
| EV / EBITDA | 11.7x | 7.6x | 10.8x | 9.5x | 7.7x | |
| EBIT | $3.7B | $2.4B | $2.0B | $2.3B | $2.2B | |
| YoY % | +35.1% | -36.0% | -16.3% | +17.5% | -6.2% | |
| Margin % | 48.4% | 36.6% | 30.7% | 32.9% | 29.9% | |
| EV / EBIT | 12.3x | 10.5x | 12.2x | 10.6x | 9.8x | |
| Net Income | $3.0B | $1.5B | $1.7B | $2.0B | $2.0B | |
| YoY % | +30.1% | -49.3% | +14.6% | +17.2% | -0.4% | |
| Net Margin | 39.1% | 23.5% | 27.0% | 28.8% | 27.8% | |
| EPS (GAAP) | $13.12 | $6.70 | $7.76 | $9.15 | $9.24 | |
| YoY % | +31.5% | -48.9% | +15.8% | +17.9% | +1.0% |