STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $6.3B | $6.4B | $6.7B | $6.7B | $6.8B | |
| YoY % | +12.8% | +0.5% | +4.9% | +0.9% | +1.7% | |
| P / Sales | 3.7x | 3.6x | 2.6x | 3.1x | 2.6x | |
| EV / Sales | 5.0x | 4.9x | 3.8x | 4.3x | 3.7x | |
| Gross Profit, Adj. | $2.5B | $2.3B | $2.5B | $2.6B | $2.6B | |
| YoY % | +8.4% | -8.8% | +10.0% | +3.5% | +0.0% | |
| Margin % | 39.5% | 35.8% | 37.6% | 38.5% | 37.9% | |
| EV / Gross Profit | 12.5x | 13.7x | 10.0x | 11.1x | 9.7x | |
| EBITDA, Adj. | $1.3B | $1.1B | $1.2B | $1.3B | $1.3B | |
| YoY % | +7.9% | -12.6% | +9.7% | +4.5% | +3.5% | |
| Margin % | 20.2% | 17.6% | 18.4% | 19.0% | 19.3% | |
| EV / EBITDA | 24.5x | 27.9x | 20.5x | 22.4x | 19.1x | |
| EBIT | $1.0B | $863.6M | $963.0M | $1.1B | $1.1B | |
| YoY % | +4.5% | -17.3% | +11.5% | +10.1% | +1.0% | |
| Margin % | 16.5% | 13.6% | 14.5% | 15.8% | 15.7% | |
| EV / EBIT | 30.0x | 36.0x | 26.1x | 27.1x | 23.6x | |
| Net Income | $755.3M | $682.0M | $680.6M | $788.5M | $789.4M | |
| YoY % | +1.1% | -9.7% | -0.2% | +15.9% | +0.1% | |
| Net Margin | 12.0% | 10.7% | 10.2% | 11.7% | 11.5% | |
| EPS (GAAP) | $2.80 | $2.52 | $2.52 | $2.92 | $2.93 | |
| YoY % | +0.7% | -10.0% | — | +15.9% | +0.3% |