STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $4.7B | $5.1B | $5.0B | $4.9B | |
| YoY % | — | +7.6% | -2.5% | -0.5% | |
| P / Sales | 0.4x | 0.3x | 0.6x | 0.7x | |
| EV / Sales | 4.5x | 3.6x | 3.9x | 3.9x | |
| Gross Profit, Adj. | $4.5B | $4.5B | $4.4B | $4.4B | |
| YoY % | — | +1.4% | -4.2% | +0.7% | |
| Margin % | 94.9% | 89.4% | 87.8% | 88.8% | |
| EV / Gross Profit | 4.7x | 4.0x | 4.4x | 4.4x | |
| EBITDA, Adj. | $1.1B | $1.3B | $989.0M | $1.2B | |
| YoY % | — | +25.2% | -26.4% | +24.9% | |
| Margin % | 22.7% | 26.4% | 19.9% | 25.0% | |
| EV / EBITDA | 19.7x | 13.6x | 19.5x | 15.6x | |
| EBIT | $960.0M | $1.2B | $899.0M | $1.2B | |
| YoY % | — | +27.8% | -26.7% | +28.5% | |
| Margin % | 20.3% | 24.1% | 18.1% | 23.4% | |
| EV / EBIT | 22.0x | 14.9x | 21.4x | 16.7x | |
| Net Income | $223.0M | $718.0M | $277.0M | $518.0M | |
| YoY % | — | +222.0% | -61.4% | +87.0% | |
| Net Margin | 4.7% | 14.1% | 5.6% | 10.5% | |
| EPS (GAAP) | $4.46 | $14.34 | $5.49 | $10.89 | |
| YoY % | — | +221.5% | -61.7% | +98.4% |