STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $5.3B | $6.3B | $5.9B | $5.8B | $5.5B | |
| YoY % | +30.9% | +19.1% | -6.3% | -0.9% | -5.5% | |
| P / Sales | 7.9x | 5.1x | 7.5x | 6.6x | 6.0x | |
| EV / Sales | 8.1x | 5.3x | 7.6x | 6.8x | 6.2x | |
| Gross Profit, Adj. | $5.3B | $6.3B | $5.9B | $5.8B | $5.5B | |
| YoY % | +30.9% | +19.1% | -6.3% | -0.9% | -5.5% | |
| Margin % | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| EV / Gross Profit | 8.1x | 5.3x | 7.6x | 6.8x | 6.2x | |
| EBITDA, Adj. | $1.7B | $2.1B | $2.0B | $1.9B | $1.7B | |
| YoY % | +41.4% | +28.2% | -7.2% | -3.9% | -8.6% | |
| Margin % | 31.4% | 33.8% | 33.5% | 32.5% | 31.4% | |
| EV / EBITDA | 25.7x | 15.6x | 22.7x | 20.8x | 19.8x | |
| EBIT | $1.4B | $1.8B | $1.6B | $1.5B | $1.4B | |
| YoY % | +53.4% | +32.3% | -10.9% | -5.9% | -11.8% | |
| Margin % | 26.5% | 29.4% | 28.0% | 26.6% | 24.8% | |
| EV / EBIT | 30.5x | 17.9x | 27.2x | 25.5x | 25.1x | |
| Net Income | $1.0B | $1.4B | $1.2B | $1.2B | $1.0B | |
| YoY % | +53.8% | +33.1% | -10.0% | -4.3% | -13.7% | |
| Net Margin | 19.7% | 22.0% | 21.1% | 20.4% | 18.6% | |
| EPS (GAAP) | $4.45 | $6.09 | $5.63 | $5.48 | $4.84 | |
| YoY % | +56.7% | +36.9% | -7.6% | -2.7% | -11.7% |