STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.5B | $6.2B | $6.6B | $6.9B | $7.4B | |
| YoY % | +22.2% | +10.9% | +7.3% | +5.2% | +6.6% | |
| P / Sales | 6.2x | 5.3x | 5.7x | 6.0x | 6.4x | |
| EV / Sales | 7.0x | 6.0x | 6.6x | 6.7x | 7.1x | |
| Gross Profit, Adj. | $1.9B | $2.1B | $2.4B | $2.5B | $2.7B | |
| YoY % | +23.9% | +12.2% | +11.1% | +3.9% | +7.7% | |
| Margin % | 34.5% | 34.9% | 36.1% | 35.7% | 36.0% | |
| EV / Gross Profit | 20.3x | 17.3x | 18.3x | 18.8x | 19.7x | |
| EBITDA, Adj. | $1.6B | $1.8B | $2.0B | $2.2B | $2.3B | |
| YoY % | +24.8% | +13.7% | +12.4% | +5.7% | +7.9% | |
| Margin % | 28.9% | 29.6% | 31.0% | 31.2% | 31.5% | |
| EV / EBITDA | 24.3x | 20.4x | 21.3x | 21.5x | 22.5x | |
| EBIT | $1.3B | $1.5B | $1.7B | $1.8B | $1.9B | |
| YoY % | +27.3% | +14.7% | +13.8% | +4.2% | +7.3% | |
| Margin % | 23.6% | 24.4% | 25.9% | 25.6% | 25.8% | |
| EV / EBIT | 29.7x | 24.8x | 25.5x | 26.1x | 27.5x | |
| Net Income | $990.1M | $1.2B | $1.3B | $1.4B | $1.5B | |
| YoY % | +13.5% | +17.1% | +13.3% | +4.8% | +7.6% | |
| Net Margin | 17.9% | 18.9% | 19.9% | 19.8% | 20.0% | |
| EPS (GAAP) | $4.25 | $5.01 | $5.67 | $5.93 | $6.40 | |
| YoY % | +12.7% | +17.9% | +13.2% | +4.6% | +7.9% |