STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $9.4B | $10.0B | $10.5B | $10.8B | $11.4B | |
| YoY % | +1.8% | +6.7% | +5.2% | +3.1% | +5.3% | |
| P / Sales | 2.3x | 1.8x | 2.2x | 2.5x | 1.8x | |
| EV / Sales | 2.8x | 2.3x | 2.6x | 2.8x | 2.3x | |
| Gross Profit, Adj. | $1.5B | $1.6B | $10.5B | $1.8B | $1.9B | |
| YoY % | +6.8% | +7.9% | +547.6% | -83.0% | +5.0% | |
| Margin % | 16.1% | 16.2% | 100.0% | 16.5% | 16.4% | |
| EV / Gross Profit | 17.6x | 14.5x | 2.6x | 17.3x | 13.9x | |
| EBITDA, Adj. | $1.9B | $2.0B | $2.1B | $2.2B | $2.3B | |
| YoY % | +3.4% | +4.9% | +4.3% | +5.0% | +6.1% | |
| Margin % | 20.3% | 19.9% | 19.8% | 20.1% | 20.3% | |
| EV / EBITDA | 13.9x | 11.8x | 13.3x | 14.2x | 11.3x | |
| EBIT | $1.5B | $1.6B | $1.7B | $1.7B | $1.7B | |
| YoY % | +21.6% | +6.8% | +3.4% | +3.5% | -2.6% | |
| Margin % | 16.0% | 16.0% | 15.7% | 15.8% | 14.6% | |
| EV / EBIT | 17.6x | 14.6x | 16.7x | 18.0x | 15.6x | |
| Net Income | $1.1B | $1.1B | $1.2B | $1.3B | $1.2B | |
| YoY % | +25.0% | +7.7% | +5.4% | +4.3% | -4.8% | |
| Net Margin | 11.3% | 11.4% | 11.4% | 11.5% | 10.4% | |
| EPS (GAAP) | $4.18 | $4.69 | $5.05 | $5.40 | $5.28 | |
| YoY % | +31.4% | +12.2% | +7.7% | +6.9% | -2.2% |