
| Line item | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||||||||||||||||||||||||||
| Market cap | $11,712 | $12,379 | $10,601 | $11,918 | $18,261 | $10,212 | $10,843 | $8,998 | $9,408 | $8,592 | $7,845 | $6,504 | $4,960 | $5,714 | $4,528 | $3,703 | $2,642 | $1,732 | $2,799 | $4,184 | $3,012 | $2,113 | $1,743 | $1,335 | $1,461 | $1,277 | $1,144 | $1,071 | $814 | $425 | $338 | $306 | $227 |
| Enterprise value | $15,663 | $15,916 | $14,128 | $15,659 | $20,886 | $13,029 | $13,417 | $11,359 | $11,324 | $10,816 | $10,635 | $9,167 | $7,542 | $8,261 | $6,974 | $6,168 | $3,687 | $4,745 | $5,846 | $6,738 | $5,864 | $3,847 | $3,446 | $2,962 | $2,868 | $2,620 | $2,501 | $2,139 | $1,352 | $667 | $618 | $503 | $333 |
| P/E (TTM) at period end | 30.53× | 75.95× | 26.33× | 18.26× | 60.19× | 82.58× | 49.49× | 58.05× | 48.06× | 10.56× | 31.73× | 22.47× | 14.89× | 20.36× | 92.74× | 161.36× | – | 21.12× | 18.86× | 17.97× | 15.85× | 51.11× | 59.24× | 17.89× | 23.83× | 17.16× | 18.57× | 18.67× | 21.18× | 48.79× | 27.52× | 32.24× | 64.74× |
| P/S (TTM) at period end | 903.22× | 1734.52× | 3071.95× | 2297.29× | 1733.82× | 945.51× | 1246.91× | 1244.43× | 10.44× | 9.80× | 9.39× | 8.23× | 6.29× | 8.18× | 7.55× | 6.52× | 4.38× | 2.87× | 5.41× | 6.81× | 5.22× | 5.96× | 5.53× | 4.03× | 4.24× | 3.71× | 3.62× | 3.93× | 4.51× | 4.50× | 4.05× | 4.59× | 13.90× |
| P/B at period end | 2.68× | 2.65× | 2.13× | 2.39× | 4.35× | 2.96× | 2.99× | 2.72× | 2.76× | 2.85× | 2.79× | 2.31× | 1.84× | 2.23× | 2.57× | 2.20× | 1.73× | 1.23× | 1.83× | 2.41× | 2.20× | 2.86× | 2.22× | 1.59× | 1.59× | 1.31× | 1.13× | 0.91× | 1.15× | 1.44× | 1.25× | 1.10× | 1.27× |
| EV / EBITDA (TTM) | 17.41× | 18.10× | 15.72× | 18.68× | 32.29× | 22.54× | 22.87× | 21.14× | 22.64× | 21.82× | 22.74× | 21.03× | 16.69× | 20.48× | 20.92× | 20.12× | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| EV / Sales (TTM) | 1207.94× | 2230.05× | 4093.91× | 3018.29× | 1983.13× | 1206.43× | 1542.90× | 1570.93× | 12.57× | 12.34× | 12.73× | 11.60× | 9.56× | 11.83× | 11.64× | 10.86× | 6.12× | 7.87× | 11.29× | 10.97× | 10.17× | 10.85× | 10.94× | 8.95× | 8.34× | 7.61× | 7.92× | 7.86× | 7.50× | 7.07× | 7.40× | 7.55× | 20.41× |
| Returns | |||||||||||||||||||||||||||||||||
| Return on equity | 8.8% | 3.5% | 8.1% | 13.1% | 7.2% | 3.6% | 6.0% | 4.7% | 5.7% | 27.0% | 8.8% | 10.3% | 12.4% | 10.9% | 2.8% | 1.4% | (3.3%) | 5.8% | 9.7% | 13.4% | 13.9% | 5.6% | 3.7% | 8.9% | 6.7% | 7.6% | 6.1% | 4.9% | 5.4% | 2.9% | 4.6% | 3.4% | 2.0% |
| Return on invested capital | 3.4% | 3.6% | 3.8% | 3.0% | 3.3% | 3.3% | 4.0% | 4.1% | 4.4% | 4.6% | 4.0% | 3.9% | 4.3% | 3.8% | 3.2% | 2.6% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Dividend yield | 3.9% | 3.6% | 4.1% | 3.3% | 1.9% | 3.3% | 2.9% | 3.3% | 3.0% | 7.7% | 3.2% | 3.6% | 4.4% | 3.3% | 3.4% | 3.7% | 5.8% | 9.9% | 6.4% | 4.0% | 4.9% | 5.9% | 7.0% | 9.2% | 8.2% | 8.8% | 9.5% | 8.3% | 6.8% | 6.5% | 7.7% | 6.4% | 1.1% |
| Financial health | |||||||||||||||||||||||||||||||||
| Current ratio | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Debt / equity | 0.89× | 0.75× | 0.75× | 0.75× | 0.76× | 0.92× | 0.70× | 0.70× | 0.65× | 0.82× | 0.97× | 0.97× | 0.94× | 0.98× | 1.38× | 1.52× | 1.72× | 2.01× | 3.69× | 1.34× | 1.92× | 2.13× | 1.92× | 1.70× | 1.31× | 1.17× | 1.15× | 0.86× | 0.68× | 0.83× | 0.87× | 0.71× | 0.63× |
| Effective tax rate | 1.0% | 1.7% | 0.9% | 0.4% | 0.6% | 1.5% | 0.5% | 0.9% | 0.6% | 0.4% | 0.8% | 0.6% | 1.2% | (0.8%) | 11.3% | 17.4% | (1.6%) | (46.6%) | 6.8% | 88.0% | (21.7%) | 7.2% | 33.7% | (31.4%) | 21.1% | 17.1% | – | – | – | – | 111.9% | – | – |
| Share count | |||||||||||||||||||||||||||||||||
| Diluted shares outstanding | 108 | 109 | 109 | 108 | 103 | 99 | 99 | 95 | 93 | 90 | 89 | 88 | 88 | 86 | 73 | 69 | 62 | 55 | 59 | 60 | 56 | 42 | 41 | 44 | 42 | 41 | 44 | 44 | 28 | 15 | 14 | 12 | 9 |
| Line item | TTM | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||||||||||||||||||||||||||
| Revenue | $13 | $13 | $7 | $3 | $5 | $11 | $11 | $9 | $7 | $901 | $876 | $836 | $790 | $789 | $698 | $599 | $568 | $603 | $603 | $518 | $614 | $577 | $355 | $315 | $331 | $344 | $344 | $316 | $272 | $180 | $94 | $84 | $67 | $16 |
| Cost of revenue | – | ($567) | ($559) | ($549) | ($498) | ($417) | ($395) | ($366) | ($344) | ($329) | ($340) | ($202) | ($211) | ($313) | ($186) | ($257) | ($164) | ($247) | ($239) | – | ($458) | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Gross profit | – | ($554) | ($552) | ($545) | ($493) | ($406) | ($384) | ($358) | ($336) | $572 | $536 | $641 | $643 | $476 | $525 | $343 | $413 | $400 | $364 | – | $156 | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating expenses | ||||||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($77) | ($79) | ($72) | ($63) | ($60) | ($59) | ($54) | ($53) | ($51) | ($51) | ($47) | ($46) | ($51) | ($41) | ($38) | ($35) | ($31) | ($31) | ($32) | ($218) | ($227) | ($195) | ($158) | ($149) | ($136) | ($129) | ($127) | ($119) | ($105) | ($75) | ($43) | ($39) | ($32) | ($1) |
| Total operating expenses | – | $843 | $849 | $869 | $754 | $633 | $595 | $608 | $573 | ($336) | ($291) | ($414) | ($429) | ($245) | ($331) | ($191) | ($280) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Total costs and expenses | $267 | $276 | $290 | $320 | $256 | $216 | $200 | $242 | $229 | ($665) | ($631) | ($609) | ($576) | ($558) | ($505) | ($448) | ($436) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating income | $280 | $289 | $297 | $324 | $261 | $226 | $211 | $250 | $236 | $236 | $245 | $227 | $214 | $230 | $194 | $152 | $132 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Earnings | ||||||||||||||||||||||||||||||||||
| EBITDA | $897 | $900 | $879 | $899 | $838 | $647 | $578 | $587 | $537 | $500 | $496 | $468 | $436 | $452 | $403 | $333 | $307 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Interest income | $1 | $0 | $4 | $1 | $3 | $1 | $3 | $3 | $2 | $3 | $2 | $1 | $1 | $1 | ($1) | $5 | $9 | $3 | $5 | $9 | $10 | $7 | $11 | $6 | – | – | – | – | – | – | – | – | – | $1 |
| Interest expense | ($148) | ($138) | ($130) | ($133) | ($113) | ($97) | ($92) | ($81) | ($84) | ($87) | ($93) | ($97) | ($95) | ($100) | ($104) | ($112) | ($126) | ($128) | ($132) | ($116) | ($118) | ($112) | ($78) | ($75) | ($71) | ($70) | ($69) | ($58) | ($50) | ($29) | ($17) | ($14) | ($9) | ($1) |
| Pre-tax income | $341 | $399 | $174 | $414 | $664 | $314 | $131 | $225 | $162 | $202 | $457 | $240 | $303 | $157 | $160 | $20 | $9 | ($61) | ($2) | $45 | $233 | $152 | $45 | $44 | $56 | $78 | $90 | $72 | $59 | $40 | $9 | $12 | $10 | – |
| Income tax expense | ($4) | ($4) | ($3) | ($4) | ($3) | ($2) | ($2) | ($1) | ($1) | ($1) | ($2) | ($2) | ($2) | ($2) | $1 | ($2) | ($2) | ($1) | ($1) | ($3) | ($205) | $33 | ($3) | ($15) | $17 | ($16) | ($15) | – | – | – | – | ($14) | – | ($1) |
| Net income | $326 | $384 | $163 | $403 | $654 | $304 | $124 | $220 | $156 | $196 | $820 | $249 | $292 | $336 | $283 | $49 | $31 | ($51) | $82 | $148 | $233 | $190 | $41 | $29 | $75 | $61 | $74 | $62 | $57 | $38 | $9 | $12 | $10 | $4 |
| Per share | ||||||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | $3.01 | $3.54 | $1.50 | $3.70 | $6.04 | $2.96 | $1.24 | $2.22 | $1.63 | $2.13 | $9.05 | $2.76 | $3.27 | $3.78 | $3.30 | $0.66 | $0.33 | ($0.80) | $1.28 | $2.31 | $3.91 | $3.58 | $0.97 | $0.71 | $1.73 | $1.41 | $1.63 | $1.23 | $1.12 | $1.36 | $0.58 | $0.85 | $0.77 | $0.39 |
| Basic EPS (GAAP) | $3.02 | $3.54 | $1.50 | $3.71 | $6.07 | $2.97 | $1.24 | $2.23 | $1.63 | $2.14 | $9.08 | $2.77 | $3.29 | $3.82 | $3.35 | $0.67 | $0.33 | ($0.80) | $1.28 | $2.35 | $4.11 | $3.83 | $1.00 | $0.75 | $1.84 | $1.48 | $1.71 | $1.27 | $1.16 | $1.46 | $0.59 | $0.86 | $0.77 | $0.39 |
| Basic shares outstanding | 106 | 108 | 108 | 109 | 108 | 102 | 99 | 98 | 95 | 91 | 90 | 89 | 88 | 87 | 84 | 73 | 69 | 62 | 55 | 58 | 57 | 52 | 41 | 39 | 40 | 40 | 38 | 41 | 41 | 26 | 15 | 14 | 12 | 9 |
| Margins | ||||||||||||||||||||||||||||||||||
| Gross margin | – | (4270.4%) | (7729.7%) | (15806.1%) | (9500.6%) | (3859.6%) | (3555.8%) | (4112.8%) | (4651.5%) | 63.5% | 61.2% | 76.7% | 81.3% | 60.3% | 75.2% | 57.2% | 72.6% | 66.3% | 60.4% | – | 25.4% | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating margin | 2135.8% | 2228.0% | 4165.1% | 9383.3% | 5036.9% | 2147.6% | 1952.5% | 2878.2% | 3269.9% | 26.2% | 28.0% | 27.1% | 27.1% | 29.2% | 27.7% | 25.3% | 23.3% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Net margin | 2486.2% | 2964.9% | 2288.0% | 11686.7% | 12598.6% | 2885.6% | 1147.3% | 2525.6% | 2159.1% | 21.8% | 93.5% | 29.8% | 37.0% | 42.6% | 40.6% | 8.2% | 5.5% | (8.4%) | 13.6% | 28.7% | 37.9% | 32.9% | 11.7% | 9.3% | 22.5% | 17.8% | 21.6% | 19.5% | 21.1% | 21.3% | 9.2% | 14.7% | 14.2% | 21.5% |