STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $7.0B | $7.8B | $9.1B | $8.3B | $8.3B | |
| YoY % | +10.5% | +10.9% | +16.7% | -8.8% | +0.9% | |
| P / Sales | 4.9x | 3.2x | 3.6x | 3.7x | 4.7x | |
| EV / Sales | 6.0x | 4.2x | 4.3x | 4.6x | 5.6x | |
| Gross Profit, Adj. | $2.9B | $3.1B | $4.4B | $3.9B | $4.0B | |
| YoY % | +11.7% | +7.1% | +42.6% | -12.9% | +4.3% | |
| Margin % | 41.4% | 40.0% | 48.8% | 46.6% | 48.1% | |
| EV / Gross Profit | 14.4x | 10.4x | 8.9x | 9.8x | 11.6x | |
| EBITDA, Adj. | $1.4B | $1.6B | $1.9B | $1.5B | $1.7B | |
| YoY % | +9.3% | +11.8% | +23.4% | -22.3% | +15.8% | |
| Margin % | 20.1% | 20.3% | 21.5% | 18.3% | 21.0% | |
| EV / EBITDA | 29.7x | 20.6x | 20.2x | 25.1x | 26.6x | |
| EBIT | $1.2B | $1.3B | $1.5B | $1.2B | $1.2B | |
| YoY % | +9.2% | +9.7% | +15.0% | -22.3% | +0.6% | |
| Margin % | 17.4% | 17.2% | 16.9% | 14.4% | 14.4% | |
| EV / EBIT | 34.3x | 24.2x | 25.6x | 31.7x | 38.8x | |
| Net Income | $1.4B | $932.2M | $1.4B | $953.0M | $869.0M | |
| YoY % | +32.6% | -31.3% | +48.8% | -31.3% | -8.8% | |
| Net Margin | 19.4% | 12.0% | 15.3% | 11.5% | 10.4% | |
| EPS (GAAP) | $11.58 | $7.97 | $11.95 | $8.28 | $7.67 | |
| YoY % | +32.0% | -31.2% | +49.9% | -30.7% | -7.4% |