STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $2.6B | $2.8B | $2.7B | $2.8B | |
| YoY % | — | +7.0% | -1.2% | +3.7% | |
| P / Sales | 1.1x | 1.9x | 2.7x | 2.4x | |
| EV / Sales | 2.0x | 2.6x | 3.4x | 3.2x | |
| Gross Profit, Adj. | $885.5M | $1.0B | $1.0B | $1.0B | |
| YoY % | — | +14.7% | +2.1% | +1.0% | |
| Margin % | 34.1% | 36.6% | 37.9% | 36.9% | |
| EV / Gross Profit | 5.9x | 7.1x | 9.0x | 8.8x | |
| EBITDA, Adj. | $418.1M | $503.3M | $524.5M | $524.0M | |
| YoY % | — | +20.4% | +4.2% | -0.1% | |
| Margin % | 16.1% | 18.1% | 19.1% | 18.4% | |
| EV / EBITDA | 12.5x | 14.4x | 17.7x | 17.6x | |
| EBIT | $329.1M | $404.2M | $447.4M | $412.2M | |
| YoY % | — | +22.8% | +10.7% | -7.9% | |
| Margin % | 12.7% | 14.6% | 16.3% | 14.5% | |
| EV / EBIT | 15.8x | 17.9x | 20.8x | 22.4x | |
| Net Income | $223.7M | $203.7M | $263.5M | $225.5M | |
| YoY % | — | -8.9% | +29.3% | -14.4% | |
| Net Margin | 8.6% | 7.3% | 9.6% | 7.9% | |
| EPS (GAAP) | $3.69 | $3.36 | $4.31 | $3.67 | |
| YoY % | — | -8.9% | +28.3% | -14.8% |