STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $2.0B | $2.2B | $2.4B | $2.6B | $2.7B | |
| YoY % | +9.5% | +11.5% | +9.2% | +7.7% | +4.2% | |
| P / Sales | 13.2x | 8.0x | 8.7x | 7.5x | 6.2x | |
| EV / Sales | 17.2x | 11.6x | 12.2x | 10.8x | 9.5x | |
| Gross Profit, Adj. | $1.3B | $1.4B | $1.6B | $1.7B | $1.7B | |
| YoY % | +13.0% | +11.6% | +7.8% | +8.5% | +3.6% | |
| Margin % | 64.6% | 64.7% | 63.8% | 64.3% | 63.9% | |
| EV / Gross Profit | 26.6x | 17.9x | 19.0x | 16.8x | 14.9x | |
| EBITDA, Adj. | $1.1B | $1.3B | $1.4B | $1.5B | $1.5B | |
| YoY % | +12.0% | +11.8% | +7.5% | +6.0% | +3.0% | |
| Margin % | 57.2% | 57.4% | 56.5% | 55.6% | 54.9% | |
| EV / EBITDA | 30.1x | 20.2x | 21.5x | 19.5x | 17.4x | |
| EBIT | $542.2M | $611.5M | $690.9M | $658.3M | $741.0M | |
| YoY % | +16.1% | +12.8% | +13.0% | -4.7% | +12.6% | |
| Margin % | 27.2% | 27.5% | 28.4% | 25.1% | 27.1% | |
| EV / EBIT | 63.3x | 42.2x | 42.8x | 43.1x | 35.1x | |
| Net Income | $261.1M | $382.7M | $518.8M | $453.2M | $587.0M | |
| YoY % | +33.4% | +46.6% | +35.6% | -12.6% | +29.5% | |
| Net Margin | 13.1% | 17.2% | 21.3% | 17.3% | 21.5% | |
| EPS (GAAP) | $0.45 | $0.63 | $0.85 | $0.74 | $0.96 | |
| YoY % | +28.6% | +40.0% | +34.9% | -12.9% | +29.7% |