STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $10.8B | $9.9B | $9.3B | $9.9B | $11.0B | |
| YoY % | +14.3% | -8.4% | -6.4% | +6.7% | +11.8% | |
| P / Sales | 2.1x | 1.9x | 1.7x | 1.7x | 1.8x | |
| EV / Sales | 2.6x | 2.5x | 2.5x | 2.6x | 2.5x | |
| Gross Profit, Adj. | $4.2B | $3.4B | $3.1B | $3.2B | $3.7B | |
| YoY % | +15.9% | -18.4% | -11.1% | +6.3% | +13.0% | |
| Margin % | 39.0% | 34.7% | 33.0% | 32.9% | 33.2% | |
| EV / Gross Profit | 6.7x | 7.3x | 7.5x | 7.9x | 7.7x | |
| EBITDA, Adj. | $2.8B | $1.9B | $1.7B | $1.8B | $2.1B | |
| YoY % | +19.6% | -33.1% | -6.6% | +5.6% | +14.9% | |
| Margin % | 25.9% | 18.9% | 18.8% | 18.6% | 19.2% | |
| EV / EBITDA | 10.2x | 13.3x | 13.1x | 14.0x | 13.3x | |
| EBIT | $2.4B | $1.4B | $1.3B | $1.3B | $1.5B | |
| YoY % | +20.8% | -40.0% | -8.8% | +3.4% | +14.6% | |
| Margin % | 22.1% | 14.4% | 14.1% | 13.6% | 14.0% | |
| EV / EBIT | 11.9x | 17.4x | 17.6x | 19.1x | 18.2x | |
| Net Income | $2.0B | $942.0M | $850.0M | $866.0M | $988.0M | |
| YoY % | +39.5% | -52.6% | -9.8% | +1.9% | +14.1% | |
| Net Margin | 18.4% | 9.5% | 9.2% | 8.8% | 9.0% | |
| EPS (GAAP) | $15.55 | $7.97 | $7.49 | $7.69 | $8.75 | |
| YoY % | +48.5% | -48.7% | -6.0% | +2.7% | +13.8% |