
| 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 | FY1992 | FY1991 | FY1990 | FY1989 | FY1988 | FY1987 | FY1986 | FY1985 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||||||||||||||||||||||||||||||||||
| Market cap | $26,557 | $31,589 | $30,470 | $23,798 | $35,721 | $23,527 | $17,095 | $11,362 | $14,386 | $14,424 | $13,587 | $9,801 | $8,374 | $6,489 | $4,722 | $4,443 | $3,901 | $3,397 | $4,800 | $5,160 | $4,931 | $3,690 | $3,295 | $3,156 | $3,300 | $3,856 | $3,240 | $4,834 | $5,112 | $4,459 | $3,222 | $1,960 | $2,022 | $1,691 | $1,302 | $763 | $766 | $623 | $590 | $464 | $412 |
| Enterprise value | $31,489 | $36,447 | $35,983 | $29,317 | $40,808 | $26,262 | $20,120 | $13,822 | $16,819 | $17,026 | $14,729 | $11,234 | $9,620 | $8,099 | $5,628 | $5,340 | $4,986 | $4,569 | $6,105 | $5,596 | $5,450 | $4,292 | $4,079 | $4,050 | $4,023 | $4,815 | $4,116 | $5,661 | $5,412 | $4,776 | $3,519 | $2,156 | $2,138 | $1,800 | $1,317 | $854 | $888 | $691 | $612 | $491 | $439 |
| P/E (TTM) at period end | 40.22× | 52.29× | 55.88× | 34.18× | 48.00× | 45.24× | – | 36.59× | 24.50× | 29.51× | 31.66× | 26.68× | 23.80× | 23.85× | 20.28× | 16.66× | 16.68× | 12.45× | 17.60× | 18.80× | 20.00× | 15.72× | 19.98× | 17.73× | 26.94× | 16.91× | 15.00× | 25.00× | 27.83× | 25.11× | 21.82× | 16.29× | 31.84× | 19.83× | 24.06× | 11.94× | 21.46× | 18.32× | 19.28× | 18.13× | 22.50× |
| P/S (TTM) at period end | 4.37× | 5.56× | 5.79× | 4.65× | 7.25× | 5.70× | 4.87× | 3.33× | 4.28× | 4.59× | 5.10× | 4.02× | 3.63× | 3.13× | 2.49× | 2.39× | 2.27× | 1.76× | 2.60× | 3.34× | 3.42× | 2.90× | 2.72× | 2.88× | 2.90× | 3.24× | 1.83× | 2.98× | 3.74× | 3.65× | 2.92× | 1.38× | 1.66× | 1.49× | 1.19× | 0.71× | 0.91× | 0.84× | 0.88× | 0.73× | 0.73× |
| P/B at period end | 5.77× | 6.59× | 6.72× | 6.01× | 9.97× | 7.43× | 6.63× | 3.66× | 4.53× | 5.42× | 5.88× | 4.45× | 3.64× | 3.36× | 2.77× | 2.63× | 2.44× | 2.59× | 3.43× | 6.16× | 6.01× | 7.05× | 8.87× | 14.28× | 13.55× | 10.05× | 15.03× | 13.19× | 14.63× | 10.49× | 9.12× | 5.42× | 7.96× | 6.56× | 3.72× | 2.04× | 3.10× | 2.77× | 4.71× | 4.26× | 4.32× |
| EV / EBITDA (TTM) | 17.28× | 21.16× | 23.16× | 18.05× | 25.07× | 24.41× | 10589.71× | 18.09× | 14.98× | 15.57× | 16.48× | 13.34× | 12.00× | 12.59× | 8.88× | 9.05× | 9.22× | 7.69× | 9.94× | 10.79× | 10.81× | 9.44× | 9.99× | 9.37× | 11.17× | 11.61× | 7.63× | 12.06× | 13.50× | 14.28× | 12.32× | 7.69× | 12.29× | 9.23× | 8.87× | 5.07× | 8.07× | – | – | – | – |
| EV / Sales (TTM) | 5.18× | 6.42× | 6.83× | 5.72× | 8.29× | 6.36× | 5.74× | 4.05× | 5.00× | 5.41× | 5.53× | 4.61× | 4.18× | 3.91× | 2.97× | 2.87× | 2.91× | 2.36× | 3.31× | 3.62× | 3.78× | 3.37× | 3.37× | 3.70× | 3.53× | 4.05× | 2.32× | 3.49× | 3.96× | 3.91× | 3.18× | 1.52× | 1.76× | 1.59× | 1.20× | 0.79× | 1.06× | 0.93× | 0.91× | 0.77× | 0.78× |
| Returns | |||||||||||||||||||||||||||||||||||||||||
| Return on equity | 14.3% | 12.6% | 12.0% | 17.6% | 20.8% | 16.4% | (14.9%) | 10.0% | 18.5% | 18.4% | 18.6% | 16.7% | 15.3% | 14.1% | 13.7% | 15.8% | 14.6% | 20.8% | 19.5% | 32.8% | 30.0% | 44.8% | 44.4% | 80.5% | 50.3% | 59.4% | 100.1% | 52.8% | 52.6% | 41.8% | 41.8% | 33.2% | 25.0% | 33.1% | 15.4% | 17.1% | 14.4% | 15.1% | 24.4% | 23.5% | 19.2% |
| Return on invested capital | 8.5% | 8.1% | 7.1% | 8.4% | 10.3% | 8.8% | (5.5%) | 6.9% | 11.9% | 10.7% | 13.7% | 11.4% | 11.1% | 8.6% | 10.6% | 10.6% | 9.6% | 12.6% | 11.5% | 22.6% | 19.9% | 20.6% | 17.2% | 19.2% | 15.2% | 12.5% | 22.4% | 18.1% | 28.6% | 21.0% | 20.3% | 22.2% | 18.2% | 22.7% | 14.7% | 14.0% | 10.8% | 12.0% | 21.4% | 19.7% | 18.8% |
| Dividend yield | 0.9% | 0.6% | 0.6% | 0.8% | 0.5% | 0.8% | 1.1% | 1.7% | 1.3% | 1.1% | 1.0% | 1.2% | 1.3% | 1.3% | 1.7% | 0.8% | 0.5% | 0.6% | 0.4% | 0.4% | 0.4% | 0.4% | 0.3% | 0.4% | 1.0% | 1.4% | 1.6% | 1.1% | 1.0% | 1.1% | 1.6% | 2.4% | 2.1% | 2.5% | 3.3% | 4.7% | 2.8% | – | – | – | – |
| Financial health | |||||||||||||||||||||||||||||||||||||||||
| Current ratio | 0.60× | 0.75× | 0.67× | 0.68× | 0.49× | 1.00× | 0.89× | 1.09× | 0.60× | 0.53× | 0.93× | 0.72× | 0.98× | 0.83× | 1.25× | 1.36× | 0.85× | 1.11× | 0.78× | 0.59× | 0.95× | 0.66× | 0.81× | 0.67× | 1.30× | 2.26× | 1.21× | 1.24× | 1.22× | 1.33× | 1.46× | 1.25× | 1.97× | 2.17× | 1.99× | 2.11× | 1.30× | 1.27× | 1.90× | 1.68× | 1.31× |
| Debt / equity | 1.11× | 1.04× | 1.26× | 1.46× | 1.48× | 1.38× | 1.31× | 0.85× | 0.85× | 1.00× | 0.51× | 0.69× | 0.63× | 0.90× | 0.60× | 0.59× | 0.73× | 0.93× | 0.99× | 0.60× | 0.68× | 1.25× | 2.22× | 4.18× | 3.10× | 2.73× | 4.70× | 2.50× | 1.01× | 0.86× | 0.91× | 0.76× | 0.79× | 0.75× | 0.34× | 0.43× | 0.55× | 0.33× | 0.24× | 0.31× | 0.32× |
| Effective tax rate | 25.8% | 25.1% | 23.2% | 24.7% | 21.1% | 23.2% | 8.6% | 14.4% | 19.9% | 32.0% | 31.7% | 34.9% | 35.6% | 36.2% | 41.2% | 35.1% | 32.2% | 28.9% | 35.8% | 34.0% | 36.9% | 38.4% | 36.7% | 39.4% | 42.1% | 43.4% | 41.0% | 40.9% | 42.6% | 41.7% | 40.5% | 42.0% | 43.3% | 41.1% | 42.1% | 43.4% | 40.6% | 41.5% | 45.7% | 45.1% | 44.4% |
| Share count | |||||||||||||||||||||||||||||||||||||||||
| Diluted shares outstanding | 124 | 125 | 124 | 123 | 124 | 123 | 122 | 121 | 122 | 121 | 121 | 124 | 124 | 122 | 124 | 126 | 128 | 130 | 135 | 129 | 132 | 134 | 137 | 136 | 137 | 136 | 140 | 144 | 148 | 149 | 154 | 149 | 151 | 164 | 164 | 94 | 96 | 92 | 85 | 85 | 83 |
| 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 | FY1992 | FY1991 | FY1990 | FY1989 | FY1988 | FY1987 | FY1986 | FY1985 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||||||||||||||||||||||||||||||||||
| Revenue | $6,592 | $6,074 | $5,681 | $5,265 | $5,122 | $4,924 | $4,128 | $3,508 | $3,412 | $3,362 | $3,145 | $2,664 | $2,436 | $2,304 | $2,073 | $1,893 | $1,860 | $1,716 | $1,936 | $1,843 | $1,546 | $1,443 | $1,273 | $1,211 | $1,095 | $1,139 | $1,189 | $1,773 | $1,621 | $1,366 | $1,223 | $1,105 | $1,422 | $1,217 | $1,134 | $1,094 | $1,079 | $840 | $743 | $670 | $635 | $564 |
| Cost of revenue | ($2,954) | ($2,646) | ($2,519) | ($2,335) | ($2,177) | ($1,981) | ($1,737) | ($1,522) | ($1,440) | ($1,211) | ($1,113) | ($887) | ($845) | ($787) | ($760) | ($704) | ($760) | ($719) | ($792) | ($752) | ($626) | ($594) | ($534) | ($500) | ($416) | ($451) | ($513) | ($907) | ($840) | ($702) | ($630) | ($588) | ($905) | ($726) | ($680) | ($658) | ($655) | ($526) | ($501) | ($449) | ($442) | ($401) |
| Gross profit | $3,638 | $3,429 | $3,162 | $2,930 | $2,945 | $2,943 | $2,390 | $1,986 | $1,972 | $2,152 | $2,032 | $1,776 | $1,592 | $1,517 | $1,314 | $1,189 | $1,100 | $997 | $1,144 | $1,091 | $920 | $849 | $739 | $711 | $679 | $688 | $676 | $866 | $781 | $664 | $593 | $518 | $517 | $492 | $454 | $436 | $424 | $314 | $242 | $221 | $194 | $163 |
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($1,645) | ($1,614) | ($1,450) | ($1,386) | ($1,329) | ($1,325) | ($1,322) | ($1,990) | ($1,213) | ($1,032) | ($941) | ($884) | ($752) | ($716) | ($674) | ($560) | ($509) | ($470) | ($491) | ($477) | ($401) | ($345) | ($284) | ($272) | ($247) | ($268) | ($261) | ($326) | ($312) | ($263) | ($259) | ($232) | ($236) | ($318) | ($259) | ($287) | ($255) | ($204) | ($152) | ($136) | ($125) | ($106) |
| Total operating expenses | ($2,396) | ($2,334) | ($2,120) | ($1,996) | ($1,889) | ($1,805) | ($1,714) | ($2,321) | ($1,524) | ($1,320) | ($1,206) | ($1,082) | ($954) | ($905) | ($834) | ($721) | ($677) | ($615) | ($705) | ($605) | ($484) | ($427) | ($363) | ($397) | ($326) | ($434) | ($367) | ($451) | ($415) | ($340) | ($326) | ($296) | ($303) | ($373) | ($313) | ($343) | ($308) | ($247) | ($182) | ($163) | ($145) | ($122) |
| Total costs and expenses | ($5,351) | ($4,979) | ($4,639) | ($4,332) | ($4,066) | ($3,786) | ($3,451) | ($3,843) | ($2,964) | ($2,530) | ($2,320) | ($1,970) | ($1,798) | ($1,693) | ($1,593) | ($1,425) | ($1,437) | ($1,334) | ($1,497) | ($1,357) | ($1,110) | ($1,021) | ($897) | ($896) | ($743) | ($885) | ($881) | ($1,358) | ($1,255) | ($1,042) | ($956) | ($883) | ($1,208) | ($1,098) | ($993) | ($1,001) | ($964) | ($773) | ($683) | ($612) | ($586) | ($523) |
| Operating income | $1,241 | $1,095 | $1,042 | $934 | $1,056 | $1,138 | $677 | ($335) | $448 | $832 | $825 | $694 | $638 | $611 | $480 | $469 | $422 | $382 | $439 | $486 | $436 | $422 | $376 | $314 | $352 | $254 | $309 | $414 | $366 | $324 | $267 | $222 | $214 | $119 | $141 | $93 | $115 | $67 | $60 | $58 | $49 | $42 |
| Earnings | ||||||||||||||||||||||||||||||||||||||||||
| EBITDA | $2,000 | $1,822 | $1,723 | $1,553 | $1,625 | $1,628 | $1,076 | $2 | $764 | $1,123 | $1,094 | $894 | $842 | $802 | $643 | $634 | $590 | $541 | $594 | $614 | $519 | $504 | $454 | $408 | $432 | $360 | $415 | $540 | $470 | $401 | $334 | $286 | $281 | $174 | $195 | $148 | $168 | $110 | – | – | – | – |
| Interest income | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Interest expense | ($232) | ($212) | ($229) | ($241) | ($183) | ($146) | ($142) | ($112) | ($104) | ($93) | ($92) | ($64) | ($69) | ($70) | ($55) | ($55) | ($56) | ($57) | ($71) | ($58) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Pre-tax income | $1,022 | $895 | $810 | $718 | $930 | $949 | $685 | ($414) | $370 | $747 | $728 | $637 | $574 | $530 | $431 | $406 | $368 | $331 | $412 | $425 | $416 | $391 | $385 | $285 | $316 | $203 | $249 | $366 | $327 | $323 | $263 | $223 | $207 | $112 | $145 | $94 | $113 | $60 | $58 | $56 | $47 | $40 |
| Income tax expense | ($274) | ($231) | ($203) | ($166) | ($230) | ($201) | ($159) | $36 | ($53) | ($149) | ($233) | ($202) | ($200) | ($189) | ($156) | ($167) | ($129) | ($107) | ($119) | ($152) | ($141) | ($144) | ($148) | ($105) | ($124) | ($85) | ($108) | ($150) | ($134) | ($138) | ($110) | ($90) | ($87) | ($48) | ($59) | ($39) | ($49) | ($24) | ($24) | ($26) | ($21) | ($18) |
| Net income | $743 | $660 | $604 | $545 | $696 | $744 | $520 | ($384) | $310 | $587 | $489 | $429 | $367 | $352 | $272 | $233 | $267 | $234 | $273 | $273 | $274 | $246 | $235 | $165 | $178 | $122 | $228 | $216 | $193 | $184 | $178 | $148 | $120 | $64 | $85 | $54 | $64 | $36 | $34 | $31 | $26 | $18 |
| Per share | ||||||||||||||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | $6.19 | $5.32 | $4.84 | $4.40 | $5.65 | $6.02 | $4.24 | ($3.15) | $2.56 | $4.83 | $4.04 | $3.55 | $2.97 | $2.84 | $2.22 | $1.88 | $2.11 | $1.83 | $2.09 | $2.02 | $2.12 | $1.86 | $1.76 | $1.20 | $1.25 | $0.85 | $1.68 | $1.55 | $1.34 | $1.24 | $1.19 | $0.96 | $0.81 | $0.42 | $0.52 | $0.33 | $0.68 | $0.37 | $0.37 | $0.36 | $0.30 | $0.22 |
| Basic EPS (GAAP) | $6.23 | $5.36 | $4.88 | $4.44 | $5.69 | $6.11 | $4.28 | ($3.18) | $2.58 | $4.89 | $4.10 | $3.61 | $3.03 | $2.90 | $2.27 | $1.91 | $2.14 | $1.85 | $2.13 | $2.07 | $2.16 | $1.90 | $1.79 | $1.23 | $1.25 | $0.85 | $1.70 | $1.57 | $1.37 | $1.27 | $1.22 | $0.98 | $0.81 | $0.43 | $0.52 | $0.33 | $0.68 | $0.37 | $0.37 | $0.36 | $0.30 | $0.22 |
| Basic shares outstanding | 119 | 123 | 124 | 123 | 122 | 122 | 122 | 121 | 120 | 120 | 119 | 119 | 121 | 121 | 120 | 122 | 125 | 126 | 128 | 132 | 127 | 130 | 131 | 134 | 136 | 137 | 134 | 138 | 141 | 144 | 146 | 151 | 149 | 148 | 164 | 164 | 94 | 96 | 92 | 85 | 85 | 83 |
| Margins | ||||||||||||||||||||||||||||||||||||||||||
| Gross margin | 55.2% | 56.4% | 55.7% | 55.7% | 57.5% | 59.8% | 57.9% | 56.6% | 57.8% | 64.0% | 64.6% | 66.7% | 65.3% | 65.8% | 63.4% | 62.8% | 59.1% | 58.1% | 59.1% | 59.2% | 59.5% | 58.8% | 58.1% | 58.7% | 62.0% | 60.4% | 56.8% | 48.8% | 48.2% | 48.6% | 48.5% | 46.8% | 36.3% | 40.4% | 40.1% | 39.8% | 39.3% | 37.4% | 32.5% | 33.0% | 30.5% | 28.9% |
| Operating margin | 18.8% | 18.0% | 18.3% | 17.7% | 20.6% | 23.1% | 16.4% | (9.6%) | 13.1% | 24.7% | 26.2% | 26.1% | 26.2% | 26.5% | 23.2% | 24.8% | 22.7% | 22.2% | 22.7% | 26.4% | 28.2% | 29.2% | 29.5% | 26.0% | 32.2% | 22.3% | 26.0% | 23.4% | 22.6% | 23.7% | 21.8% | 20.1% | 15.1% | 9.8% | 12.5% | 8.5% | 10.7% | 8.0% | 8.1% | 8.7% | 7.7% | 7.4% |
| Net margin | 11.3% | 10.9% | 10.6% | 10.4% | 13.6% | 15.1% | 12.6% | (11.0%) | 9.1% | 17.5% | 15.5% | 16.1% | 15.1% | 15.3% | 13.1% | 12.3% | 14.3% | 13.6% | 14.1% | 14.8% | 17.8% | 17.1% | 18.4% | 13.6% | 16.3% | 10.8% | 19.2% | 12.2% | 11.9% | 13.4% | 14.5% | 13.4% | 8.5% | 5.2% | 7.5% | 4.9% | 5.9% | 4.2% | 4.6% | 4.6% | 4.0% | 3.2% |