STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.3B | $9.6B | $8.9B | $8.6B | $9.8B | |
| YoY % | +14.8% | +15.4% | -7.3% | -3.3% | +14.0% | |
| P / Sales | 3.7x | 3.1x | 3.1x | 3.5x | 3.5x | |
| EV / Sales | 7.0x | 6.3x | 6.6x | 7.5x | 7.3x | |
| Gross Profit, Adj. | $5.0B | $5.2B | $5.7B | $5.9B | $6.5B | |
| YoY % | +1.7% | +4.7% | +8.8% | +4.2% | +9.9% | |
| Margin % | 60.2% | 54.6% | 64.1% | 69.1% | 66.7% | |
| EV / Gross Profit | 11.7x | 11.5x | 10.4x | 10.8x | 11.0x | |
| EBITDA, Adj. | $2.8B | $3.0B | $3.4B | $3.5B | $3.9B | |
| YoY % | +4.0% | +9.2% | +10.0% | +5.0% | +9.5% | |
| Margin % | 33.5% | 31.7% | 37.7% | 40.9% | 39.3% | |
| EV / EBITDA | 21.0x | 19.7x | 17.6x | 18.3x | 18.6x | |
| EBIT | $1.7B | $1.9B | $1.9B | $2.2B | $2.2B | |
| YoY % | +0.5% | +12.2% | -0.8% | +12.8% | +4.3% | |
| Margin % | 20.6% | 20.0% | 21.5% | 25.0% | 22.9% | |
| EV / EBIT | 34.1x | 31.2x | 31.0x | 29.9x | 31.9x | |
| Net Income | $1.3B | $1.4B | $1.3B | $1.5B | $1.6B | |
| YoY % | +8.4% | +8.3% | -5.4% | +14.7% | +2.0% | |
| Net Margin | 15.6% | 14.7% | 15.0% | 17.8% | 15.9% | |
| EPS (GAAP) | $4.11 | $4.45 | $4.22 | $4.83 | $4.81 | |
| YoY % | +8.4% | +8.3% | -5.2% | +14.5% | -0.4% |