STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.0B | $9.0B | $8.4B | $8.8B | $8.9B | |
| YoY % | +7.5% | +7.5% | -7.5% | +4.7% | +1.1% | |
| P / Sales | 1.7x | 1.7x | 1.9x | 1.7x | 1.6x | |
| EV / Sales | 2.3x | 2.3x | 2.6x | 2.4x | 2.3x | |
| Gross Profit, Adj. | $2.4B | $2.4B | $2.3B | $2.5B | $2.5B | |
| YoY % | +4.0% | +4.0% | -5.3% | +11.1% | +0.6% | |
| Margin % | 26.6% | 26.6% | 27.2% | 28.9% | 28.8% | |
| EV / Gross Profit | 8.7x | 8.7x | 9.7x | 8.2x | 8.1x | |
| EBITDA, Adj. | $1.4B | $1.4B | $1.3B | $1.4B | $1.5B | |
| YoY % | +4.3% | +4.3% | -7.5% | +13.1% | +1.7% | |
| Margin % | 15.1% | 15.1% | 15.1% | 16.3% | 16.4% | |
| EV / EBITDA | 15.2x | 15.2x | 17.5x | 14.6x | 14.2x | |
| EBIT | $1.1B | $1.1B | $963.8M | $1.1B | $1.1B | |
| YoY % | +0.9% | +0.9% | -10.3% | +15.7% | +0.8% | |
| Margin % | 11.9% | 11.9% | 11.5% | 12.7% | 12.7% | |
| EV / EBIT | 19.4x | 19.4x | 22.9x | 18.7x | 18.3x | |
| Net Income | $757.1M | $757.1M | $503.0M | $704.9M | $688.0M | |
| YoY % | +2.3% | +2.3% | -33.6% | +40.1% | -2.4% | |
| Net Margin | 8.4% | 8.4% | 6.0% | 8.1% | 7.8% | |
| EPS (GAAP) | $9.21 | $9.21 | $6.20 | $8.73 | $8.79 | |
| YoY % | +4.3% | +4.3% | -32.7% | +40.8% | +0.7% |