STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $14.1B | $16.0B | $17.7B | $19.8B | $21.3B | |
| YoY % | +13.5% | +13.1% | +10.5% | +12.2% | +7.5% | |
| P / Sales | 3.5x | 2.5x | 3.1x | 4.3x | 4.1x | |
| EV / Sales | 4.1x | 3.2x | 3.8x | 4.8x | 4.6x | |
| Gross Profit, Adj. | $4.5B | $5.0B | $5.9B | $7.1B | $7.7B | |
| YoY % | +17.5% | +11.1% | +18.0% | +20.9% | +8.9% | |
| Margin % | 31.6% | 31.0% | 33.1% | 35.7% | 36.2% | |
| EV / Gross Profit | 13.1x | 10.3x | 11.4x | 13.5x | 12.8x | |
| EBITDA, Adj. | $2.3B | $2.7B | $3.2B | $3.9B | $4.3B | |
| YoY % | +27.1% | +18.1% | +18.2% | +19.7% | +12.0% | |
| Margin % | 16.4% | 17.1% | 18.3% | 19.6% | 20.4% | |
| EV / EBITDA | 25.2x | 18.6x | 20.6x | 24.6x | 22.7x | |
| EBIT | $2.0B | $2.4B | $2.9B | $3.5B | $4.0B | |
| YoY % | +32.0% | +19.6% | +19.6% | +20.9% | +13.4% | |
| Margin % | 14.3% | 15.1% | 16.4% | 17.6% | 18.6% | |
| EV / EBIT | 29.0x | 21.1x | 23.1x | 27.3x | 24.8x | |
| Net Income | $1.4B | $1.8B | $2.0B | $2.6B | $2.9B | |
| YoY % | +66.5% | +23.4% | +15.2% | +26.9% | +13.7% | |
| Net Margin | 10.1% | 11.0% | 11.4% | 12.9% | 13.7% | |
| EPS (GAAP) | $5.87 | $7.48 | $8.77 | $11.24 | $12.98 | |
| YoY % | +66.8% | +27.4% | +17.2% | +28.2% | +15.5% |