STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.7B | $11.6B | $14.3B | $15.3B | $16.1B | |
| YoY % | +13.9% | +19.8% | +23.1% | +7.1% | +4.9% | |
| P / Sales | 2.5x | 2.2x | 2.7x | 3.1x | 3.2x | |
| EV / Sales | 3.9x | 3.6x | 3.9x | 4.3x | 4.5x | |
| Gross Profit, Adj. | $3.9B | $5.0B | $5.8B | $6.2B | $6.1B | |
| YoY % | +21.0% | +29.7% | +16.4% | +5.8% | -0.1% | |
| Margin % | 39.7% | 42.9% | 40.6% | 40.1% | 38.2% | |
| EV / Gross Profit | 10.0x | 8.5x | 9.6x | 10.7x | 11.8x | |
| EBITDA, Adj. | $4.3B | $5.4B | $6.6B | $7.0B | $7.1B | |
| YoY % | +12.1% | +27.8% | +21.8% | +5.0% | +1.6% | |
| Margin % | 43.9% | 46.8% | 46.3% | 45.4% | 44.0% | |
| EV / EBITDA | 9.0x | 7.8x | 8.4x | 9.5x | 10.3x | |
| EBIT | $2.3B | $3.2B | $3.8B | $4.1B | $4.0B | |
| YoY % | +26.5% | +41.9% | +18.4% | +6.2% | -2.3% | |
| Margin % | 23.4% | 27.8% | 26.7% | 26.5% | 24.7% | |
| EV / EBIT | 16.8x | 13.1x | 14.6x | 16.2x | 18.3x | |
| Net Income | $1.4B | $2.1B | $2.4B | $2.6B | $2.5B | |
| YoY % | +55.7% | +51.9% | +15.2% | +6.2% | -3.1% | |
| Net Margin | 14.3% | 18.1% | 16.9% | 16.8% | 15.5% | |
| EPS (GAAP) | $19.04 | $29.65 | $35.28 | $38.69 | $38.61 | |
| YoY % | +56.1% | +55.7% | +19.0% | +9.7% | -0.2% |