STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2022 | FY 2023 | FY 2024 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $4.8B | $4.8B | $5.1B | $5.1B | $5.2B | |
| YoY % | +5.2% | +5.2% | +5.5% | +0.0% | +0.9% | |
| P / Sales | 2.6x | 2.6x | 3.0x | 3.6x | 3.6x | |
| EV / Sales | 2.9x | 2.9x | 3.3x | 3.8x | 3.8x | |
| Gross Profit, Adj. | $2.5B | $2.5B | $2.7B | $2.8B | $2.8B | |
| YoY % | +6.2% | +6.2% | +7.8% | +1.9% | +0.7% | |
| Margin % | 52.3% | 52.3% | 53.4% | 54.4% | 54.3% | |
| EV / Gross Profit | 5.6x | 5.6x | 6.2x | 6.9x | 7.0x | |
| EBITDA, Adj. | $1.3B | $1.3B | $1.4B | $1.4B | $1.4B | |
| YoY % | +6.4% | +6.4% | +7.8% | +2.4% | -1.2% | |
| Margin % | 27.0% | 27.0% | 27.6% | 28.3% | 27.7% | |
| EV / EBITDA | 10.8x | 10.8x | 12.1x | 13.4x | 13.7x | |
| EBIT | $1.2B | $1.2B | $1.3B | $1.3B | $1.3B | |
| YoY % | +7.4% | +7.4% | +8.5% | +2.7% | -1.3% | |
| Margin % | 24.9% | 24.9% | 25.7% | 26.3% | 25.8% | |
| EV / EBIT | 11.7x | 11.7x | 13.0x | 14.3x | 14.8x | |
| Net Income | $911.7M | $911.7M | $1.0B | $1.0B | $1.0B | |
| YoY % | +11.1% | +11.1% | +10.9% | +3.2% | -2.6% | |
| Net Margin | 18.8% | 18.8% | 19.8% | 20.4% | 19.7% | |
| EPS (GAAP) | $16.82 | $16.82 | $18.76 | $19.51 | $19.19 | |
| YoY % | +12.7% | +12.7% | +11.5% | +4.0% | -1.6% |