2.376
Revenue$B
4.900
4.941
5.057
5.327
5.468
5.641
5.728
5.803
5.914
6.214
2.498
2.59%
2.74%
32
13.03
Revenue growth%
11.65
11.45
8.78
11.71
9.17
9.03
6.12
7.68
8.59
9.83
6.89
8.59
9.10
68
25.71
Gross margin%
26.88
25.99
23.74
20.79
20.75
21.86
23.32
22.61
22.93
22.21
9.91
22.61
22.77
10
10.37
Operating margin%
14.93
12.45
12.75
14.58
15.58
17.19
15.73
15.13
16.69
15.94
19.25
15.94
15.35
89
24.21
Net margin%
22.26
21.97
24.17
21.58
19.27
18.86
19.58
19.22
18.81
18.84
15.80
18.86
19.43
75
19.53
P/E ratio (avg)x
14.80
16.17
16.08
16.74
18.03
19.85
21.85
20.83
23.89
24.93
21.22
21.85
18.94
43
30.17
EV/EBITx
11.51
11.38
10.61
10.68
10.18
9.576
10.02
9.228
10.31
11.11
13.11
10.02
10.46
32
18.76
FCF yield (avg)%
1.68
3.22
4.23
1.35
1.43
0.99
1.29
4.03
5.59
7.01
26.02
4.03
2.45
69
28.71
FCF margin%
1.85
0.40
2.15
1.46
1.61
1.40
0.40
2.36
0.49
0.40
6.39
0.49
1.43
57
1.172
FCF / Net incomex
0.443
0.504
0.487
0.466
0.485
0.519
0.543
0.545
0.564
0.543
1.432
0.543
0.512
39
18.90
ROIC%
3.82
6.58
7.21
8.08
10.89
13.87
12.84
12.57
10.36
13.18
28.20
12.84
10.62
8
9.79
Return on equity%
9.39
11.75
9.15
9.68
12.67
10.25
12.25
10.69
8.43
11.39
29.85
10.69
10.47
86
29.55
Return on assets%
12.72
10.96
13.92
15.44
13.67
13.77
14.74
16.13
16.52
16.68
7.55
16.13
14.33
9
1.35
EPS$
3.47
3.18
3.54
3.37
3.65
4.13
4.54
4.76
5.42
5.44
1.49
8.29%
5.92%
—
13.38
EPS growth%
18.86
21.60
22.77
21.34
21.55
20.16
21.23
22.76
23.22
25.97
9.36
22.76
21.58
47
1.99
Bookvalue per sh$
1.15
1.31
1.47
1.51
1.49
1.62
1.69
1.61
1.67
1.85
1.03
4.45%
4.43%
—
1.04
FCF per share$
1.83
1.81
1.92
1.82
1.68
1.77
2.00
1.92
2.07
2.12
2.77
4.75%
1.55%
—
1.39
Dividend per sh$
0.81
0.94
0.89
0.85
0.80
0.89
0.91
0.93
0.89
1.02
2.01
4.97%
2.75%
—
10.93
Div yield (avg)%
9.73
7.36
7.40
7.10
4.33
5.14
3.17
4.91
6.27
6.88
21.99
5.14
6.58
77
21.03
Payout ratio%
12.87
12.28
11.57
11.46
9.40
9.24
10.50
10.19
7.28
7.31
3.03
9.24
10.35
83
2.012
Shares (diluted)B
3.058
3.064
3.027
3.308
3.250
3.830
4.289
4.373
5.004
4.820
1.984
8.20%
5.76%
16
5.97
Buyback yield%
10.49
10.26
11.37
13.83
13.90
15.09
15.58
16.27
15.23
15.77
3.54
15.58
14.50
71
1.670
D/E ratiox
0.221
0.244
0.245
0.237
0.235
0.242
0.250
0.256
0.300
0.330
0.607
0.256
0.244
80
5.162
Enterprise value$B
4.648
5.309
5.752
6.017
5.912
6.160
6.140
6.331
6.439
6.540
5.622
2.04%
3.12%
77
3.461
LT debt$B
1.014
1.147
1.055
1.136
1.215
1.313
1.470
1.632
1.684
1.677
4.680
6.65%
5.04%
44
Revenue
$6.214B
2.74%
1.00×
Cost of revenue
$3.800B
2.83%
1.01×
Operating expenses
$1.278B
3.05%
1.03×
Cash and investments
17.89%
Property and equipment
17.66%