STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $12.7B | $14.2B | $14.6B | $14.9B | $15.5B | |
| YoY % | +19.9% | +11.6% | +2.5% | +2.2% | +4.3% | |
| P / Sales | 2.1x | 1.8x | 1.6x | 1.9x | 1.7x | |
| EV / Sales | 2.5x | 2.2x | 2.1x | 2.4x | 2.3x | |
| Gross Profit, Adj. | $4.5B | $5.0B | $5.2B | $5.4B | $5.7B | |
| YoY % | +19.0% | +11.1% | +5.1% | +3.2% | +4.8% | |
| Margin % | 35.2% | 35.0% | 35.9% | 36.3% | 36.4% | |
| EV / Gross Profit | 7.1x | 6.3x | 5.8x | 6.6x | 6.2x | |
| EBITDA, Adj. | $1.6B | $1.8B | $1.9B | $1.9B | $2.0B | |
| YoY % | +22.9% | +12.8% | +5.3% | +2.3% | +2.4% | |
| Margin % | 12.4% | 12.5% | 12.9% | 12.9% | 12.6% | |
| EV / EBITDA | 20.1x | 17.6x | 16.2x | 18.6x | 17.9x | |
| EBIT | $1.3B | $1.4B | $1.5B | $1.5B | $1.5B | |
| YoY % | +31.1% | +9.8% | +3.1% | -0.8% | -0.0% | |
| Margin % | 10.3% | 10.1% | 10.2% | 9.9% | 9.5% | |
| EV / EBIT | 24.3x | 21.8x | 20.6x | 24.3x | 24.0x | |
| Net Income | $997.1M | $1.1B | $1.1B | $1.1B | $1.1B | |
| YoY % | +33.1% | +9.2% | +1.7% | -0.5% | -0.5% | |
| Net Margin | 7.8% | 7.7% | 7.6% | 7.4% | 7.1% | |
| EPS (GAAP) | $1.72 | $1.94 | $2.02 | $2.04 | $2.06 | |
| YoY % | +34.4% | +12.8% | +4.1% | +1.0% | +1.0% |