STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $34.1B | $34.1B | $35.6B | $37.9B | $39.4B | |
| YoY % | +15.5% | +15.5% | +4.5% | +6.4% | +4.1% | |
| P / Sales | 0.2x | 0.2x | 0.3x | 0.4x | 0.4x | |
| EV / Sales | 0.5x | 0.5x | 0.6x | 0.7x | 0.7x | |
| Gross Profit, Adj. | $5.5B | $5.5B | $6.1B | $6.5B | $6.9B | |
| YoY % | +18.0% | +18.0% | +11.9% | +6.3% | +5.1% | |
| Margin % | 16.1% | 16.1% | 17.3% | 17.3% | 17.4% | |
| EV / Gross Profit | 2.9x | 2.9x | 3.2x | 3.9x | 4.0x | |
| EBITDA, Adj. | $978.0M | $978.0M | $1.4B | $1.6B | $1.7B | |
| YoY % | +20.3% | +20.3% | +45.8% | +9.4% | +8.6% | |
| Margin % | 2.9% | 2.9% | 4.0% | 4.1% | 4.3% | |
| EV / EBITDA | 16.1x | 16.1x | 13.8x | 16.3x | 16.0x | |
| EBIT | $594.0M | $594.0M | $1.0B | $1.1B | $1.2B | |
| YoY % | +40.1% | +40.1% | +71.2% | +8.1% | +9.1% | |
| Margin % | 1.7% | 1.7% | 2.9% | 2.9% | 3.0% | |
| EV / EBIT | 26.6x | 26.6x | 19.3x | 23.1x | 22.7x | |
| Net Income | $228.0M | $228.0M | $506.0M | $494.0M | $676.0M | |
| YoY % | +88.4% | +88.4% | +121.9% | -2.4% | +36.8% | |
| Net Margin | 0.7% | 0.7% | 1.4% | 1.3% | 1.7% | |
| EPS (GAAP) | $1.01 | $1.01 | $2.02 | $2.02 | $2.94 | |
| YoY % | +87.0% | +87.0% | +100.0% | — | +45.5% |