STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.6B | $7.3B | $8.2B | $8.7B | $9.2B | |
| YoY % | +10.6% | +9.5% | +12.7% | +6.8% | +5.4% | |
| P / Sales | 11.5x | 8.4x | 9.3x | 10.3x | 8.2x | |
| EV / Sales | 13.9x | 10.7x | 11.5x | 12.4x | 10.8x | |
| Gross Profit, Adj. | $3.2B | $3.5B | $4.0B | $4.3B | $4.7B | |
| YoY % | +8.2% | +11.0% | +12.8% | +8.1% | +10.0% | |
| Margin % | 47.7% | 48.4% | 48.4% | 48.9% | 51.1% | |
| EV / Gross Profit | 29.1x | 22.1x | 23.8x | 25.4x | 21.1x | |
| EBITDA, Adj. | $2.8B | $3.0B | $3.3B | $3.6B | $4.0B | |
| YoY % | +9.4% | +6.7% | +11.2% | +10.3% | +10.9% | |
| Margin % | 41.8% | 40.8% | 40.2% | 41.6% | 43.7% | |
| EV / EBITDA | 33.1x | 26.2x | 28.6x | 29.9x | 24.7x | |
| EBIT | $1.1B | $1.2B | $1.4B | $1.3B | $1.8B | |
| YoY % | +6.5% | +9.5% | +17.3% | -8.9% | +41.0% | |
| Margin % | 16.9% | 16.9% | 17.6% | 15.0% | 20.0% | |
| EV / EBIT | 82.1x | 63.4x | 65.5x | 83.1x | 53.8x | |
| Net Income | $500.2M | $705.0M | $969.0M | $815.0M | $1.4B | |
| YoY % | +35.3% | +40.9% | +37.4% | -15.9% | +65.6% | |
| Net Margin | 7.5% | 9.7% | 11.8% | 9.3% | 14.6% | |
| EPS (GAAP) | $5.53 | $7.67 | $10.31 | $8.50 | $13.76 | |
| YoY % | +32.3% | +38.7% | +34.4% | -17.6% | +61.9% |