STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.4B | $8.0B | $7.5B | $7.6B | $8.8B | |
| YoY % | +10.4% | +24.4% | -5.7% | +1.6% | +15.4% | |
| P / Sales | 3.6x | 2.9x | 2.6x | 3.1x | 3.1x | |
| EV / Sales | 7.6x | 6.3x | 6.5x | 7.4x | 7.1x | |
| Gross Profit, Adj. | $5.3B | $5.3B | $5.3B | $5.6B | $6.1B | |
| YoY % | +6.7% | -1.2% | +1.0% | +5.4% | +9.3% | |
| Margin % | 83.6% | 66.4% | 71.1% | 73.8% | 69.8% | |
| EV / Gross Profit | 9.1x | 9.5x | 9.2x | 10.0x | 10.1x | |
| EBITDA, Adj. | $2.6B | $3.0B | $3.1B | $3.1B | $3.7B | |
| YoY % | +6.4% | +13.1% | +3.6% | +2.1% | +18.4% | |
| Margin % | 40.8% | 37.1% | 40.8% | 40.9% | 42.0% | |
| EV / EBITDA | 18.7x | 17.0x | 16.0x | 18.0x | 16.8x | |
| EBIT | $1.3B | $1.5B | $1.6B | $1.5B | $2.0B | |
| YoY % | +2.5% | +13.7% | +2.8% | -2.7% | +33.6% | |
| Margin % | 20.8% | 19.0% | 20.8% | 19.9% | 23.0% | |
| EV / EBIT | 36.6x | 33.1x | 31.3x | 37.1x | 30.7x | |
| Net Income | $990.0M | $1.1B | $1.2B | $1.2B | $1.5B | |
| YoY % | +13.7% | +8.5% | +7.3% | +2.6% | +23.2% | |
| Net Margin | 15.5% | 13.5% | 15.4% | 15.5% | 16.5% | |
| EPS (GAAP) | $3.84 | $4.14 | $4.38 | $4.42 | $5.35 | |
| YoY % | +9.7% | +7.8% | +5.8% | +0.9% | +21.0% |