STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $34.8B | $36.9B | $41.4B | $46.4B | $48.8B | |
| YoY % | +8.9% | +5.9% | +12.1% | +12.2% | +5.2% | |
| P / Sales | 1.1x | 1.2x | 1.1x | 1.2x | 1.4x | |
| EV / Sales | 3.7x | 3.7x | 3.5x | 3.5x | 3.6x | |
| Gross Profit, Adj. | $9.5B | $8.5B | $8.9B | $12.4B | $14.3B | |
| YoY % | +17.2% | -10.1% | +4.8% | +38.9% | +15.7% | |
| Margin % | 27.2% | 23.1% | 21.6% | 26.7% | 29.4% | |
| EV / Gross Profit | 13.7x | 16.2x | 16.2x | 12.9x | 12.3x | |
| EBITDA, Adj. | $10.7B | $10.0B | $10.7B | $14.3B | $16.2B | |
| YoY % | +17.2% | -6.2% | +6.5% | +33.3% | +13.4% | |
| Margin % | 30.8% | 27.2% | 25.9% | 30.7% | 33.1% | |
| EV / EBITDA | 12.1x | 13.8x | 13.5x | 11.2x | 10.9x | |
| EBIT | $4.8B | $3.7B | $3.7B | $6.6B | $8.2B | |
| YoY % | +34.2% | -22.8% | +1.1% | +75.4% | +25.1% | |
| Margin % | 13.8% | 10.0% | 9.1% | 14.2% | 16.8% | |
| EV / EBIT | 27.1x | 37.3x | 38.7x | 24.4x | 21.4x | |
| Net Income | $3.6B | $2.8B | $3.0B | $5.0B | $6.2B | |
| YoY % | +35.7% | -22.4% | +5.2% | +67.1% | +25.8% | |
| Net Margin | 10.4% | 7.7% | 7.2% | 10.7% | 12.8% | |
| EPS (GAAP) | $14.49 | $11.77 | $12.79 | $21.47 | $27.43 | |
| YoY % | +37.7% | -18.8% | +8.7% | +67.9% | +27.8% |