
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||||||||||||||||||||||||||||
| Market cap | $13,727 | $15,794 | $13,210 | $13,099 | $15,195 | $6,492 | $8,744 | $6,173 | $7,726 | $10,694 | $10,936 | $10,284 | $8,051 | $7,844 | $6,602 | $7,321 | $4,737 | $4,713 | $9,177 | $10,768 | $7,271 | $6,463 | $4,793 | $3,516 | $3,573 | $2,714 | $2,056 | $2,945 | $1,677 | $1,250 | $923 | $893 | $705 | $473 | $292 |
| Enterprise value | $22,306 | $23,825 | $19,950 | $19,754 | $21,459 | $11,006 | $14,084 | $10,981 | $13,081 | $15,756 | $16,251 | $14,730 | $12,198 | $12,028 | $10,764 | $11,226 | $9,058 | $9,096 | $13,542 | $13,394 | $9,258 | $8,565 | $7,003 | $5,076 | $4,827 | $3,788 | $3,291 | $4,204 | $2,183 | $1,582 | $1,317 | $1,270 | $999 | $748 | $580 |
| P/E (TTM) at period end | 24.76× | 42.04× | 20.99× | 130.00× | 18.56× | 6.66× | 25.72× | 14.04× | 20.74× | 32.15× | 13.16× | 28.12× | 45.23× | 45.43× | 60.19× | 79.99× | – | 23.26× | 21.69× | 25.14× | 19.99× | 21.75× | 15.57× | 14.31× | 15.11× | 13.24× | 11.63× | 24.09× | 19.57× | 16.93× | 17.79× | 22.15× | 20.36× | 24.89× | – |
| P/S (TTM) at period end | 6.41× | 7.75× | 7.41× | 7.58× | 11.14× | 6.14× | 7.55× | 5.30× | 6.43× | 9.13× | 9.37× | 10.35× | 9.34× | 9.89× | 8.47× | 9.30× | 6.27× | 6.27× | 13.61× | 18.13× | 13.91× | 12.50× | 9.99× | 7.80× | 7.62× | 5.91× | 4.74× | 8.69× | 8.43× | 7.43× | 6.16× | 6.85× | 6.60× | 5.73× | 5.85× |
| P/B at period end | 1.32× | 1.48× | 1.39× | 1.38× | 1.53× | 1.16× | 1.80× | 1.16× | 1.43× | 2.03× | 2.17× | 2.15× | 1.74× | 1.65× | 1.41× | 1.48× | 0.98× | 1.18× | 2.36× | 3.20× | 3.05× | 2.89× | 2.24× | 1.84× | 1.89× | 1.59× | 1.28× | 1.86× | 2.26× | 2.06× | 2.06× | 2.78× | 2.10× | 3.06× | 3.06× |
| EV / EBITDA (TTM) | 15.96× | 19.33× | 17.41× | 18.45× | 26.18× | 17.71× | 18.64× | 12.30× | 16.52× | 21.04× | 23.62× | 25.25× | 24.04× | 24.27× | 22.02× | 23.51× | 18.76× | 19.16× | 34.41× | 37.53× | 32.93× | 20.85× | 15.83× | 11.82× | 13.78× | 10.90× | 10.22× | 16.99× | 15.00× | 12.62× | 5.50× | 5.42× | 5.26× | 4.79× | 5.42× |
| EV / Sales (TTM) | 10.42× | 11.70× | 11.19× | 11.43× | 15.73× | 10.40× | 12.15× | 9.43× | 10.89× | 13.46× | 13.93× | 14.82× | 14.16× | 15.16× | 13.81× | 14.27× | 11.99× | 12.11× | 20.08× | 22.55× | 17.72× | 16.57× | 14.60× | 11.26× | 10.30× | 8.25× | 7.58× | 12.41× | 10.97× | 9.41× | 8.79× | 9.75× | 9.36× | 9.05× | 11.63× |
| Returns | |||||||||||||||||||||||||||||||||||
| Return on equity | 5.3% | 3.5% | 6.6% | 1.1% | 8.3% | 17.4% | 7.0% | 8.2% | 6.9% | 6.3% | 16.5% | 7.7% | 3.8% | 3.6% | 2.3% | 1.9% | (1.1%) | 5.1% | 10.9% | 12.7% | 15.2% | 13.3% | 14.4% | 12.9% | 12.5% | 12.0% | 11.0% | 7.7% | 11.5% | 12.2% | 11.6% | 12.6% | 10.3% | 12.3% | (2.3%) |
| Return on invested capital | 4.1% | 3.1% | 3.5% | – | 2.4% | 3.1% | 4.7% | 5.7% | 4.0% | 1.9% | 2.1% | 3.3% | 1.3% | – | 1.3% | 2.2% | 1.7% | 3.1% | 2.4% | 3.5% | 3.8% | 6.9% | 8.0% | 9.5% | 7.8% | 9.9% | 9.0% | 6.9% | 9.2% | 10.5% | 25.3% | 30.2% | 27.0% | 32.0% | 24.8% |
| Dividend yield | 5.2% | 4.3% | 5.0% | 4.2% | 2.5% | 5.9% | 6.1% | 8.6% | 6.6% | 4.4% | 4.2% | 4.2% | 5.0% | 4.9% | 5.4% | 4.2% | 7.0% | 10.0% | 4.2% | 3.1% | 4.0% | 4.1% | 5.1% | 6.7% | 5.9% | 7.0% | 8.3% | 3.9% | 4.9% | 5.6% | 5.8% | 5.1% | 5.2% | 4.8% | – |
| Financial health | |||||||||||||||||||||||||||||||||||
| Current ratio | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 2.29× | 1.59× | 1.36× | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Debt / equity | – | 1.50× | 1.52× | 1.43× | 0.71× | 0.90× | 0.99× | 0.82× | 0.85× | 0.75× | 0.75× | 0.96× | 0.91× | 0.88× | – | 0.82× | 0.91× | 0.86× | 1.08× | 0.82× | 0.90× | 0.95× | 1.01× | 0.80× | 0.70× | 0.63× | 0.78× | 0.81× | 0.72× | 0.60× | 0.87× | 1.16× | 0.87× | 1.80× | 3.06× |
| Effective tax rate | 0.2% | 7.2% | 9.5% | 127.9% | 0.5% | 0.1% | (1.1%) | 0.4% | (0.4%) | 48.9% | 35.7% | (22.0%) | 54.8% | 132.7% | 50.2% | 11.5% | 37.1% | (11.1%) | (17.2%) | (1.6%) | (0.2%) | (1.7%) | 0.6% | 5.2% | 8.4% | – | – | – | – | – | – | – | – | – | – |
| Share count | |||||||||||||||||||||||||||||||||||
| Diluted shares outstanding | 675 | 672 | 618 | 618 | 511 | 432 | 422 | 421 | 424 | 420 | 413 | 411 | 409 | 407 | 408 | 406 | 350 | 259 | 257 | 245 | 231 | 227 | 218 | 232 | 223 | 186 | 182 | 224 | 144 | 107 | 101 | 106 | 90 | 69 | 61 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||||||||||||||||||||||||||||
| Revenue | $2,187 | $2,140 | $2,037 | $1,783 | $1,728 | $1,365 | $1,058 | $1,159 | $1,165 | $1,201 | $1,171 | $1,167 | $994 | $862 | $793 | $779 | $787 | $755 | $751 | $675 | $594 | $523 | $517 | $480 | $451 | $469 | $459 | $434 | $339 | $199 | $168 | $150 | $130 | $107 | $83 | $50 |
| Cost of revenue | – | ($970) | ($638) | ($557) | ($531) | ($418) | ($343) | ($337) | ($329) | ($311) | ($299) | ($304) | ($259) | ($246) | ($13) | – | ($253) | – | ($216) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Gross profit | – | $1,170 | $1,399 | $1,227 | $1,197 | $947 | $715 | $822 | $836 | $890 | $872 | $862 | $735 | $701 | $781 | – | $597 | – | $543 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating expenses | ||||||||||||||||||||||||||||||||||||
| Research and development | – | – | – | – | ($4) | – | ($3) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Selling, general and administrative | ($133) | ($133) | ($138) | ($137) | ($120) | ($104) | ($93) | ($97) | ($88) | ($92) | ($87) | ($123) | ($122) | ($127) | ($124) | ($119) | ($109) | ($110) | ($115) | ($102) | ($78) | ($57) | ($45) | ($39) | ($32) | ($29) | ($26) | ($24) | ($19) | ($12) | ($10) | ($9) | ($8) | ($8) | ($7) | ($4) |
| Total operating expenses | ($892) | ($399) | ($770) | ($588) | ($631) | ($522) | ($382) | ($344) | ($254) | ($459) | ($479) | ($519) | ($425) | ($451) | ($548) | – | ($367) | – | ($275) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Total costs and expenses | ($1,399) | ($1,369) | ($1,408) | ($1,145) | ($1,162) | ($940) | ($725) | ($681) | ($582) | ($770) | ($777) | ($823) | ($684) | ($612) | ($560) | ($541) | ($557) | ($500) | ($483) | ($472) | ($382) | ($349) | ($209) | ($126) | ($98) | ($193) | ($183) | ($179) | ($143) | ($83) | ($70) | $63 | $80 | $63 | $57 | $46 |
| Operating income | $788 | $771 | $629 | $639 | $565 | $424 | $333 | $478 | $582 | $431 | $394 | $344 | $310 | $249 | $233 | $238 | $230 | $255 | $268 | $202 | $212 | $173 | $308 | $353 | $353 | $276 | $276 | $255 | $196 | $115 | $98 | $213 | $211 | $170 | $139 | $96 |
| Earnings | ||||||||||||||||||||||||||||||||||||
| EBITDA | $1,406 | $1,398 | $1,233 | $1,146 | $1,070 | $820 | $622 | $755 | $893 | $792 | $749 | $688 | $583 | $507 | $496 | $489 | $477 | $483 | $475 | $394 | $357 | $281 | $411 | $442 | $429 | $350 | $347 | $322 | $247 | $146 | $125 | $239 | $234 | $190 | $156 | $107 |
| Interest income | $63 | $62 | – | $194 | – | – | – | – | – | – | – | $39 | $1 | $17 | $2 | $16 | $21 | $33 | $56 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Interest expense | ($336) | ($330) | ($308) | ($250) | ($227) | ($204) | ($187) | ($177) | ($183) | ($192) | ($193) | ($219) | ($204) | ($212) | ($224) | ($222) | ($223) | ($208) | ($212) | ($213) | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Pre-tax income | $500 | $494 | $351 | $644 | $44 | $745 | $928 | $312 | $399 | $240 | $161 | $169 | $102 | $60 | $12 | $51 | $28 | ($54) | $105 | $185 | $271 | $256 | $226 | $236 | $248 | $230 | – | – | – | – | – | – | – | – | – | – |
| Income tax expense | $0 | ($1) | ($25) | ($61) | ($57) | ($3) | ($1) | $3 | ($2) | $1 | ($79) | ($60) | $22 | ($33) | ($16) | ($26) | ($3) | $20 | $12 | $32 | $4 | $0 | $4 | ($2) | ($13) | ($19) | ($71) | ($78) | ($74) | ($30) | ($24) | ($161) | ($170) | ($136) | ($120) | ($99) |
| Net income | $607 | $585 | $411 | $654 | $126 | $844 | $1,001 | $411 | $498 | $426 | $379 | $894 | $424 | $236 | $266 | $169 | $143 | ($4) | $250 | $443 | $428 | $364 | $297 | $308 | $246 | $237 | $205 | $177 | $122 | $86 | $74 | $52 | $40 | $35 | $19 | ($2) |
| Per share | ||||||||||||||||||||||||||||||||||||
| Diluted EPS (GAAP) | $0.86 | $0.82 | $0.55 | $1.02 | $0.16 | $1.60 | $2.25 | $0.80 | $1.02 | $0.87 | $0.79 | $2.00 | $0.89 | $0.43 | $0.42 | $0.27 | $0.22 | ($0.15) | $0.78 | $1.65 | $1.70 | $1.52 | $1.15 | $0.97 | $0.98 | $0.95 | $0.84 | $0.74 | $0.66 | $0.59 | $0.54 | $0.44 | $0.38 | $0.38 | $0.28 | ($0.036) |
| Basic EPS (GAAP) | $0.86 | $0.82 | $0.55 | $1.02 | $0.16 | $1.61 | $2.26 | $0.80 | $1.02 | $0.87 | $0.79 | $2.01 | $0.89 | $0.43 | $0.42 | $0.27 | $0.22 | ($0.15) | $0.79 | $1.68 | $1.74 | $1.55 | $1.17 | $0.99 | $0.99 | $0.97 | $0.85 | $0.74 | $0.66 | $0.60 | $0.54 | $0.44 | $0.38 | $0.38 | $0.28 | ($0.036) |
| Basic shares outstanding | 673 | 675 | 672 | 617 | 616 | 506 | 430 | 420 | 421 | 424 | 418 | 411 | 409 | 408 | 406 | 407 | 406 | 350 | 258 | 252 | 240 | 227 | 223 | 214 | 230 | 219 | 184 | 182 | 223 | 143 | 107 | 101 | 106 | 90 | 69 | 61 |
| Margins | ||||||||||||||||||||||||||||||||||||
| Gross margin | – | 54.7% | 68.7% | 68.8% | 69.3% | 69.4% | 67.6% | 70.9% | 71.8% | 74.1% | 74.5% | 73.9% | 74.0% | 81.3% | 98.4% | – | 75.8% | – | 72.2% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Operating margin | 36.0% | 36.0% | 30.9% | 35.8% | 32.7% | 31.1% | 31.4% | 41.2% | 50.0% | 35.9% | 33.6% | 29.4% | 31.2% | 29.0% | 29.4% | 30.5% | 29.2% | 33.8% | 35.7% | 30.0% | 35.7% | 33.1% | 59.6% | 73.6% | 78.2% | 58.9% | 60.1% | 58.7% | 57.9% | 58.0% | 58.4% | 142.3% | 161.8% | 159.4% | 168.6% | 193.2% |
| Net margin | 27.8% | 27.3% | 20.2% | 36.7% | 7.3% | 61.9% | 94.6% | 35.4% | 42.7% | 35.5% | 32.4% | 76.6% | 42.7% | 27.4% | 33.5% | 21.7% | 18.2% | (0.5%) | 33.3% | 65.6% | 72.1% | 69.6% | 57.5% | 64.2% | 54.5% | 50.5% | 44.6% | 40.7% | 36.1% | 43.1% | 43.9% | 34.6% | 30.9% | 32.4% | 23.0% | (4.4%) |