
| Line item | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | FY1994 | FY1993 | FY1992 | FY1991 | FY1990 | FY1989 | FY1988 | FY1987 | FY1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||||||||||||||||||||||||||||||||||
| Market cap | $13,641 | $18,356 | $16,303 | $18,847 | $23,488 | $26,178 | $20,373 | $14,066 | $17,138 | $13,642 | $9,572 | $12,347 | $8,053 | $5,455 | $8,905 | $13,145 | $15,213 | $11,888 | $18,920 | $22,345 | $26,496 | $16,847 | $17,218 | $9,330 | $14,281 | $8,262 | $9,790 | $9,227 | $2,613 | $436 | $717 | $996 | $1,114 | $489 | $194 | $63 | $61 | $67 | $73 | $118 | $74 |
| Enterprise value | $16,036 | $20,831 | $18,838 | $20,951 | $24,490 | $24,675 | $22,138 | $13,474 | $15,360 | $11,086 | $8,025 | $10,077 | $6,812 | $6,032 | $10,535 | $14,419 | $15,743 | $13,855 | $18,274 | $19,237 | $23,293 | $14,099 | $15,468 | $8,245 | $13,235 | $7,811 | $9,070 | $8,502 | $2,584 | $941 | $1,184 | $1,404 | $1,285 | $539 | $134 | $71 | $73 | $106 | $117 | $126 | $76 |
| P/E (TTM) at period end | 12.76× | 19.80× | 13.14× | 13.28× | 9.57× | 14.56× | 13.22× | 9.61× | 17.15× | 11.30× | 11.86× | 9.91× | 11.59× | – | 6.24× | 8.95× | 10.83× | 11.78× | 13.45× | 16.23× | 23.24× | 17.12× | 24.42× | 94.24× | 25.05× | 20.87× | 28.21× | 41.12× | 27.65× | 256.24× | 14.93× | 17.25× | 26.97× | 24.58× | 20.23× | 13.94× | 10.75× | 31.91× | 26.01× | 15.26× | 18.15× |
| P/S (TTM) at period end | 0.33× | 0.44× | 0.38× | 0.41× | 0.45× | 0.55× | 0.47× | 0.33× | 0.41× | 0.35× | 0.24× | 0.31× | 0.20× | 0.13× | 0.20× | 0.30× | 0.31× | 0.26× | 0.47× | 0.62× | 0.86× | 0.61× | 0.70× | 0.45× | 0.81× | 0.54× | 0.78× | 0.92× | 0.31× | 0.06× | 0.10× | 0.20× | 0.37× | 0.30× | 0.21× | 0.09× | 0.12× | 0.13× | 0.17× | 0.49× | 0.66× |
| P/B at period end | 4.60× | 6.54× | 5.34× | 6.74× | 7.78× | 5.71× | 5.86× | 4.25× | 4.74× | 2.90× | 2.19× | 2.47× | 2.02× | 1.78× | 2.38× | 1.99× | 2.41× | 2.56× | 4.22× | 3.60× | 5.04× | 3.79× | 5.03× | 3.42× | 5.66× | 4.53× | 8.93× | 8.67× | 4.68× | 0.99× | 1.66× | 2.65× | 3.58× | 2.68× | 1.23× | 1.11× | 0.93× | 1.15× | 1.25× | 2.11× | 5.17× |
| EV / EBITDA (TTM) | 7.22× | 9.79× | 7.54× | 7.72× | 6.27× | 7.64× | 7.85× | 5.05× | 6.08× | 4.42× | 3.95× | 4.78× | 3.69× | 2.86× | 3.40× | 4.54× | 4.91× | 5.33× | 6.67× | 7.67× | 11.09× | 7.42× | 9.16× | 6.25× | 10.88× | 10.04× | 13.98× | 19.79× | 11.01× | 7.84× | 6.68× | 8.75× | 12.90× | 10.62× | 4.67× | 3.82× | 3.89× | – | – | – | – |
| EV / Sales (TTM) | 0.38× | 0.50× | 0.43× | 0.45× | 0.47× | 0.52× | 0.51× | 0.31× | 0.36× | 0.28× | 0.20× | 0.25× | 0.17× | 0.14× | 0.23× | 0.32× | 0.32× | 0.31× | 0.46× | 0.54× | 0.76× | 0.51× | 0.63× | 0.39× | 0.75× | 0.51× | 0.73× | 0.84× | 0.31× | 0.12× | 0.16× | 0.28× | 0.43× | 0.33× | 0.14× | 0.11× | 0.14× | 0.21× | 0.27× | 0.53× | 0.67× |
| Returns | |||||||||||||||||||||||||||||||||||||||||
| Return on equity | 36.1% | 33.0% | 40.6% | 50.8% | 81.3% | 39.2% | 44.3% | 44.3% | 27.7% | 25.6% | 18.4% | 24.9% | 17.4% | (9.2%) | 38.1% | 22.3% | 22.2% | 21.7% | 31.4% | 22.2% | 21.7% | 22.1% | 20.6% | 3.6% | 22.6% | 21.7% | 31.7% | 21.1% | 16.9% | 0.4% | 11.1% | 15.3% | 13.3% | 10.9% | 6.1% | 7.9% | 8.6% | 3.6% | 4.8% | 13.8% | 28.5% |
| Return on invested capital | 19.7% | 17.0% | 21.5% | 29.1% | 61.2% | 58.6% | 29.6% | 54.3% | 26.2% | 32.1% | 20.5% | 31.2% | 24.7% | – | 26.9% | 18.8% | 21.9% | 17.0% | 35.1% | 22.8% | 21.3% | 19.9% | 20.0% | 37.7% | 37.5% | 27.5% | 88.5% | 63.7% | 19.3% | 3.4% | 8.3% | 9.5% | 9.8% | 9.6% | 12.0% | 10.2% | 10.2% | 6.1% | 5.1% | 11.9% | 25.6% |
| Dividend yield | 5.9% | 4.4% | 4.9% | 4.2% | 2.9% | 2.2% | 2.6% | 3.5% | 2.4% | 3.7% | 5.2% | 2.0% | 2.9% | 4.4% | 2.6% | 1.8% | 1.5% | 1.9% | 1.1% | 0.8% | 0.6% | 0.8% | 0.8% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Financial health | |||||||||||||||||||||||||||||||||||||||||
| Current ratio | 1.11× | 1.03× | 1.00× | 0.98× | 0.99× | 1.19× | 1.10× | 1.18× | 1.26× | 1.48× | 1.43× | 1.48× | 1.41× | 1.11× | 1.16× | 1.21× | 1.18× | 0.97× | 1.08× | 1.44× | 1.32× | 1.39× | 1.27× | 1.28× | 1.24× | 1.08× | 1.25× | 1.49× | 1.65× | 1.69× | 1.60× | 1.96× | 1.90× | 1.64× | 1.87× | 1.86× | 2.58× | 2.83× | 2.83× | 2.88× | 1.81× |
| Debt / equity | 0.40× | 0.41× | 0.38× | 0.42× | 0.41× | 0.28× | 0.37× | 0.42× | 0.38× | 0.29× | 0.40× | 0.32× | 0.42× | 0.56× | 0.46× | 0.17× | 0.18× | 0.25× | 0.18× | 0.10× | 0.11× | 0.13× | 0.25× | 0.30× | 0.32× | 0.16× | 0.03× | 0.06× | 0.47× | 0.83× | 0.75× | 0.86× | 0.74× | 0.32× | 0.34× | 0.63× | 0.53× | 0.68× | 0.77× | 0.20× | 0.13× |
| Effective tax rate | 24.0% | 28.7% | 23.5% | 20.7% | 19.0% | 24.4% | 22.7% | 22.5% | 45.0% | 33.5% | 38.4% | 10.2% | 35.8% | 6575.0% | 34.3% | 34.9% | 35.9% | 39.6% | 36.6% | 35.3% | 33.8% | 35.3% | 38.3% | 38.7% | 39.1% | 38.3% | 38.3% | 38.5% | 38.6% | 39.3% | 39.2% | 38.7% | 39.0% | 38.0% | 37.7% | 39.2% | 40.0% | 41.7% | 41.7% | 50.6% | 50.0% |
| Share count | |||||||||||||||||||||||||||||||||||||||||
| Diluted shares outstanding | 212 | 217 | 218 | 226 | 249 | 263 | 268 | 281 | 307 | 323 | 351 | 354 | 348 | 339 | 374 | 416 | 428 | 423 | 453 | 496 | 505 | 502 | 501 | 496 | 483 | 479 | 478 | 472 | 451 | 382 | 385 | 405 | 371 | 298 | 240 | 202 | 214 | 210 | 210 | 192 | 154 |
| Line item | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | FY1994 | FY1993 | FY1992 | FY1991 | FY1990 | FY1989 | FY1988 | FY1987 | FY1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||||||||||||||||||||||||||||||||||
| Revenue | $42,201 | $41,691 | $41,528 | $43,452 | $46,298 | $51,761 | $47,262 | $43,638 | $42,879 | $42,151 | $39,403 | $39,528 | $40,339 | $40,611 | $41,729 | $45,457 | $44,432 | $49,243 | $45,015 | $40,023 | $35,934 | $30,848 | $27,433 | $24,547 | $20,946 | $17,711 | $15,189 | $12,494 | $10,078 | $8,358 | $7,771 | $7,217 | $5,080 | $3,006 | $1,620 | $930 | $665 | $513 | $507 | $439 | $240 | $113 |
| Cost of revenue | ($32,631) | ($32,318) | ($32,143) | ($33,849) | ($36,386) | ($40,121) | ($36,689) | ($33,590) | ($32,918) | ($32,275) | ($29,963) | ($30,334) | ($31,292) | ($31,212) | ($31,885) | ($34,454) | ($33,491) | ($37,201) | ($34,017) | ($30,477) | ($27,165) | ($23,122) | ($20,938) | ($18,677) | ($15,998) | ($13,941) | ($12,177) | ($9,991) | ($8,172) | ($6,954) | ($6,644) | ($6,226) | ($4,351) | ($2,527) | ($1,321) | ($739) | ($515) | ($387) | ($384) | ($330) | ($178) | ($84) |
| Gross profit | $9,570 | $9,373 | $9,385 | $9,603 | $9,912 | $11,640 | $10,573 | $10,048 | $9,961 | $9,876 | $9,440 | $9,191 | $9,047 | $9,399 | $9,844 | $10,984 | $10,932 | $12,042 | $10,998 | $9,546 | $8,769 | $7,726 | $6,495 | $5,871 | $4,945 | $3,770 | $3,012 | $2,503 | $1,893 | $1,383 | $1,126 | $991 | $729 | $479 | $299 | $191 | $149 | $126 | $123 | $109 | $62 | $29 |
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($7,737) | ($7,623) | ($7,651) | ($7,876) | ($7,970) | ($8,635) | ($7,928) | ($7,998) | ($8,015) | ($8,023) | ($7,547) | ($7,618) | ($7,592) | ($8,106) | ($9,503) | ($8,755) | ($8,514) | ($9,622) | ($8,984) | ($7,385) | ($6,770) | ($6,082) | ($5,053) | ($4,567) | ($3,935) | ($2,862) | ($2,401) | ($1,854) | ($1,463) | ($1,145) | ($1,006) | ($814) | ($568) | ($380) | ($248) | ($162) | ($131) | ($107) | ($106) | ($95) | ($45) | ($20) |
| Total operating expenses | ($7,860) | ($7,984) | ($8,123) | ($8,029) | ($8,117) | ($8,601) | ($8,182) | ($8,039) | ($8,061) | ($8,033) | ($7,586) | ($7,816) | ($7,597) | ($8,255) | ($8,570) | ($8,784) | ($8,652) | ($9,674) | ($9,128) | ($7,385) | ($6,770) | ($6,082) | ($5,053) | ($4,567) | ($3,935) | ($2,862) | ($2,401) | ($1,964) | ($1,542) | ($1,217) | ($1,073) | ($869) | ($607) | ($402) | ($263) | ($172) | ($138) | ($113) | ($113) | ($100) | ($46) | ($21) |
| Total costs and expenses | ($40,491) | ($40,302) | ($40,266) | ($41,878) | ($44,503) | ($48,722) | ($44,871) | ($41,629) | ($40,979) | ($40,308) | ($37,549) | ($38,153) | ($38,889) | ($39,467) | ($40,455) | ($43,257) | ($42,152) | ($46,875) | ($43,145) | ($37,862) | ($33,935) | ($29,204) | ($25,991) | ($23,243) | ($19,936) | ($16,803) | ($14,578) | ($11,955) | ($9,727) | ($8,192) | ($7,718) | ($7,095) | ($4,958) | ($2,929) | ($1,584) | ($911) | ($654) | ($500) | ($497) | ($430) | ($224) | ($105) |
| Operating income | $1,710 | $1,389 | $1,262 | $1,574 | $1,795 | $3,039 | $2,391 | $2,009 | $1,900 | $1,843 | $1,854 | $1,375 | $1,450 | $1,144 | $1,274 | $2,200 | $2,280 | $2,368 | $1,870 | $2,161 | $1,999 | $1,644 | $1,442 | $1,304 | $1,010 | $908 | $611 | $539 | $351 | $166 | $53 | $122 | $122 | $77 | $36 | $19 | $11 | $13 | $10 | $9 | $15 | $8 |
| Earnings | ||||||||||||||||||||||||||||||||||||||||||
| EBITDA | $2,508 | $2,220 | $2,128 | $2,497 | $2,713 | $3,908 | $3,230 | $2,821 | $2,670 | $2,526 | $2,508 | $2,032 | $2,106 | $1,845 | $2,106 | $3,097 | $3,176 | $3,206 | $2,600 | $2,741 | $2,508 | $2,100 | $1,901 | $1,689 | $1,320 | $1,217 | $778 | $649 | $430 | $235 | $120 | $177 | $160 | $100 | $51 | $29 | $19 | $19 | – | – | – | – |
| Interest income | $74 | $68 | $84 | $78 | $28 | $10 | – | $47 | $49 | $48 | $31 | $13 | $14 | $19 | $33 | $22 | $43 | $53 | $35 | $129 | $142 | $107 | $45 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Interest expense | ($45) | ($47) | ($51) | ($52) | ($35) | ($25) | ($52) | ($64) | ($73) | ($75) | ($72) | ($80) | ($90) | ($100) | ($112) | ($111) | ($61) | ($92) | ($94) | ($62) | ($31) | ($30) | ($44) | ($8) | – | – | ($37) | ($23) | – | ($33) | – | – | – | – | ($4) | ($3) | ($4) | ($4) | ($4) | – | – | ($0) |
| Pre-tax income | $1,737 | $1,404 | $1,295 | $1,621 | $1,788 | $3,024 | $2,377 | $1,993 | $1,888 | $1,817 | $1,816 | $1,310 | $1,387 | $1,083 | $4 | $2,166 | $2,247 | $2,329 | $1,700 | $2,228 | $2,130 | $1,721 | $1,443 | $1,296 | $1,014 | $936 | $641 | $563 | $365 | $154 | $3 | $79 | $94 | $68 | $32 | $15 | $7 | $10 | $5 | $5 | $16 | $8 |
| Income tax expense | ($468) | ($337) | ($372) | ($381) | ($370) | ($574) | ($579) | ($452) | ($424) | ($818) | ($609) | ($503) | ($141) | ($388) | ($287) | ($742) | ($784) | ($835) | ($674) | ($815) | ($752) | ($581) | ($509) | ($496) | ($392) | ($366) | ($246) | ($216) | ($140) | ($59) | ($1) | ($31) | ($36) | ($27) | ($12) | ($6) | ($3) | ($4) | ($2) | ($2) | ($8) | ($4) |
| Net income | $1,272 | $1,069 | $927 | $1,241 | $1,419 | $2,454 | $1,798 | $1,541 | $1,464 | $1,000 | $1,228 | $897 | $1,233 | $532 | ($283) | ($1,231) | $1,277 | $1,317 | $1,003 | $1,407 | $1,377 | $1,140 | $984 | $705 | $99 | $570 | $396 | $347 | $224 | $94 | $2 | $48 | $58 | $41 | $20 | $10 | $4 | $6 | $2 | $3 | $8 | $4 |
| Per share | ||||||||||||||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | $6.01 | $5.04 | $4.28 | $5.68 | $6.29 | $9.84 | $6.84 | $5.75 | $5.20 | $3.26 | $3.81 | $2.56 | $3.49 | $1.53 | ($0.83) | ($3.27) | $3.08 | $3.10 | $2.39 | $3.12 | $2.79 | $2.27 | $1.96 | $1.41 | $0.21 | $1.18 | $0.83 | $0.73 | $0.46 | $0.23 | $0.0044 | $0.12 | $0.14 | $0.11 | $0.0667 | $0.04 | $0.0222 | $0.0267 | $0.0133 | $0.0133 | $0.04 | $0.0267 |
| Basic EPS (GAAP) | $6.03 | $5.06 | $4.31 | $5.70 | $6.31 | $9.94 | $6.93 | $5.82 | $5.30 | $3.33 | $3.86 | $2.59 | $3.53 | $1.56 | ($0.83) | ($3.36) | $3.14 | $3.16 | $2.43 | $3.20 | $2.86 | $2.33 | $2.01 | $1.45 | $0.21 | $1.19 | $0.85 | $0.76 | $0.48 | $0.24 | $0.0044 | $0.12 | $0.15 | $0.11 | $0.0667 | $0.04 | $0.0222 | $0.0267 | $0.0133 | $0.0133 | $0.04 | $0.0267 |
| Basic shares outstanding | 211 | 211 | 215 | 218 | 225 | 247 | 260 | 265 | 276 | 300 | 318 | 346 | 350 | 342 | 339 | 366 | 406 | 417 | 412 | 440 | 482 | 490 | 489 | 485 | 481 | 472 | 464 | 459 | 448 | 395 | 382 | 385 | 381 | 371 | 298 | 240 | 202 | 214 | 210 | 210 | 192 | 154 |
| Margins | ||||||||||||||||||||||||||||||||||||||||||
| Gross margin | 22.7% | 22.5% | 22.6% | 22.1% | 21.4% | 22.5% | 22.4% | 23.0% | 23.2% | 23.4% | 24.0% | 23.3% | 22.4% | 23.1% | 23.6% | 24.2% | 24.6% | 24.5% | 24.4% | 23.9% | 24.4% | 25.0% | 23.7% | 23.9% | 23.6% | 21.3% | 19.8% | 20.0% | 18.8% | 16.5% | 14.5% | 13.7% | 14.4% | 15.9% | 18.5% | 20.6% | 22.5% | 24.5% | 24.3% | 24.9% | 25.8% | 25.6% |
| Operating margin | 4.1% | 3.3% | 3.0% | 3.6% | 3.9% | 5.9% | 5.1% | 4.6% | 4.4% | 4.4% | 4.7% | 3.5% | 3.6% | 2.8% | 3.1% | 4.8% | 5.1% | 4.8% | 4.2% | 5.4% | 5.6% | 5.3% | 5.3% | 5.3% | 4.8% | 5.1% | 4.0% | 4.3% | 3.5% | 2.0% | 0.7% | 1.7% | 2.4% | 2.6% | 2.2% | 2.0% | 1.6% | 2.6% | 2.0% | 2.1% | 6.4% | 7.3% |
| Net margin | 3.0% | 2.6% | 2.2% | 2.9% | 3.1% | 4.7% | 3.8% | 3.5% | 3.4% | 2.4% | 3.1% | 2.3% | 3.1% | 1.3% | (0.7%) | (2.7%) | 2.9% | 2.7% | 2.2% | 3.5% | 3.8% | 3.7% | 3.6% | 2.9% | 0.5% | 3.2% | 2.6% | 2.8% | 2.2% | 1.1% | 0.0% | 0.7% | 1.1% | 1.4% | 1.2% | 1.0% | 0.7% | 1.1% | 0.4% | 0.6% | 3.2% | 3.6% |