STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7B | $14.2B | $15.3B | $15.7B | $16.1B | |
| YoY % | +8.0% | +11.4% | +8.0% | +2.7% | +2.2% | |
| P / Sales | 5.3x | 3.0x | 3.7x | 4.3x | 4.7x | |
| EV / Sales | 6.4x | 3.9x | 4.5x | 5.1x | 5.5x | |
| Gross Profit, Adj. | $5.1B | $5.4B | $6.2B | $6.8B | $7.2B | |
| YoY % | +4.8% | +4.7% | +15.1% | +11.0% | +4.5% | |
| Margin % | 40.2% | 37.8% | 40.2% | 43.5% | 44.5% | |
| EV / Gross Profit | 15.9x | 10.4x | 11.3x | 11.6x | 12.5x | |
| EBITDA, Adj. | $2.5B | $2.6B | $2.9B | $3.7B | $3.7B | |
| YoY % | +6.5% | +3.8% | +10.4% | +28.2% | -0.6% | |
| Margin % | 20.0% | 18.6% | 19.0% | 23.7% | 23.1% | |
| EV / EBITDA | 32.0x | 21.1x | 23.9x | 21.3x | 24.0x | |
| EBIT | $1.7B | $1.7B | $2.0B | $2.8B | $2.7B | |
| YoY % | +21.9% | +0.1% | +17.0% | +40.7% | -2.3% | |
| Margin % | 13.4% | 12.0% | 13.0% | 17.8% | 17.0% | |
| EV / EBIT | 47.9x | 32.8x | 35.0x | 28.4x | 32.6x | |
| Net Income | $1.1B | $1.1B | $1.4B | $2.1B | $2.1B | |
| YoY % | +193.8% | -3.4% | +25.7% | +53.9% | -1.7% | |
| Net Margin | 8.9% | 7.7% | 9.0% | 13.4% | 12.9% | |
| EPS (GAAP) | $3.91 | $3.81 | $4.79 | $7.37 | $7.28 | |
| YoY % | +194.2% | -2.6% | +25.7% | +53.9% | -1.2% |