STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3B | $6.8B | $6.8B | $6.5B | $6.9B | |
| YoY % | +18.4% | +8.4% | -0.2% | -4.7% | +6.7% | |
| P / Sales | 7.6x | 6.1x | 4.5x | 5.8x | 6.0x | |
| EV / Sales | 8.2x | 6.7x | 5.0x | 6.5x | 6.6x | |
| Gross Profit, Adj. | $3.4B | $3.7B | $3.5B | $3.5B | $3.6B | |
| YoY % | +20.1% | +9.2% | -6.9% | +2.0% | +3.1% | |
| Margin % | 53.9% | 54.4% | 50.7% | 54.3% | 52.4% | |
| EV / Gross Profit | 15.3x | 12.3x | 9.8x | 12.0x | 12.6x | |
| EBITDA, Adj. | $1.7B | $1.9B | $1.6B | $1.7B | $1.8B | |
| YoY % | +44.5% | +16.0% | -16.2% | +7.6% | +1.3% | |
| Margin % | 26.4% | 28.3% | 23.7% | 26.8% | 25.4% | |
| EV / EBITDA | 31.2x | 23.6x | 20.9x | 24.4x | 26.0x | |
| EBIT | $1.3B | $1.6B | $1.4B | $1.5B | $1.5B | |
| YoY % | +59.2% | +20.1% | -16.6% | +10.2% | -0.6% | |
| Margin % | 21.3% | 23.6% | 19.8% | 22.9% | 21.3% | |
| EV / EBIT | 38.6x | 28.2x | 25.1x | 28.6x | 31.0x | |
| Net Income | $1.2B | $1.3B | $1.2B | $1.3B | $1.3B | |
| YoY % | +68.3% | +3.6% | -1.1% | +4.0% | +1.1% | |
| Net Margin | 19.1% | 18.3% | 18.1% | 19.8% | 18.8% | |
| EPS (GAAP) | $3.94 | $4.18 | $4.19 | $4.43 | $4.57 | |
| YoY % | +71.3% | +6.1% | +0.2% | +5.7% | +3.2% |