6.572
Revenue$B
8.788
9.105
9.295
9.696
10.26
10.82
11.45
12.01
12.31
12.90
6.741
4.70%
4.35%
73
25.70
Revenue growth%
26.10
28.78
30.51
31.68
33.20
35.35
35.86
35.98
34.81
34.03
10.24
35.35
33.61
76
13.56
Gross margin%
19.07
16.73
15.09
16.16
15.64
13.04
15.41
17.94
17.18
18.30
12.74
17.18
16.44
27
8.99
Operating margin%
12.42
15.09
15.91
13.67
14.59
13.94
13.40
15.13
13.92
13.79
25.41
13.92
13.93
25
3.77
Net margin%
15.65
16.88
14.11
13.60
13.94
11.54
9.57
11.53
10.07
12.60
4.80
11.53
13.10
10
27.01
P/E ratio (avg)x
19.67
21.46
21.01
23.70
27.37
29.50
35.40
39.14
39.17
39.08
18.84
39.08
28.43
85
19.14
EV/EBITx
11.09
12.02
13.27
13.48
13.40
13.52
15.70
15.76
16.09
18.61
31.04
15.76
13.50
19
2.83
FCF yield (avg)%
23.34
22.34
20.32
19.17
20.11
19.47
17.56
18.18
15.23
12.48
22.98
17.56
19.32
55
27.69
FCF margin%
23.05
25.59
27.47
27.74
25.66
25.89
28.80
27.89
29.43
26.77
27.02
27.89
27.12
38
1.006
FCF / Net incomex
1.332
1.384
1.518
1.531
1.413
1.566
1.613
1.770
1.863
1.774
0.986
1.770
1.548
76
13.80
ROIC%
16.48
14.93
16.30
14.56
12.38
13.59
14.98
15.95
16.86
18.85
27.56
15.95
15.47
45
9.11
Return on equity%
8.76
8.81
8.24
7.77
5.13
6.34
8.88
6.79
6.91
8.46
12.68
6.91
8.00
35
25.02
Return on assets%
3.87
4.96
3.44
4.19
2.44
4.90
5.81
5.93
7.45
5.87
7.98
5.87
4.93
47
15.24
EPS$
9.77
8.62
8.93
8.89
7.99
8.30
9.13
9.97
10.26
9.09
16.22
2.62%
(1.65%)
—
15.95
EPS growth%
23.46
22.61
19.93
18.23
17.33
16.54
13.70
14.47
17.26
17.16
21.91
16.54
17.30
30
14.37
Bookvalue per sh$
21.41
21.24
24.84
28.38
31.52
31.28
29.55
30.21
29.55
32.47
2.96
0.60%
5.01%
—
9.32
FCF per share$
12.89
12.36
11.43
12.55
13.31
12.94
12.03
13.09
14.76
15.28
8.52
2.80%
2.94%
—
12.61
Dividend per sh$
9.37
10.37
10.26
10.44
10.00
9.37
10.24
10.08
11.04
11.19
19.14
2.26%
0.55%
—
6.38
Div yield (avg)%
16.99
18.07
20.45
20.39
21.67
22.13
20.88
19.17
16.80
18.74
24.59
19.17
19.78
38
13.96
Payout ratio%
16.72
19.63
16.77
19.70
22.31
19.54
18.18
15.21
13.20
12.76
12.18
15.21
17.47
60
0.609
Shares (diluted)B
0.829
0.913
0.891
0.877
0.915
1.067
1.052
1.138
1.334
1.561
0.586
11.28%
7.84%
92
18.33
Buyback yield%
27.62
28.57
30.41
27.78
27.94
26.36
23.85
25.50
27.83
27.10
25.80
26.36
27.70
93
0.224
D/E ratiox
0.862
0.851
0.909
0.856
0.787
0.823
0.747
0.669
0.643
0.647
0.578
0.669
0.805
20
5.504
Enterprise value$B
3.004
3.007
2.941
3.229
3.289
2.947
2.619
2.599
2.558
2.738
8.383
(3.60%)
(0.27%)
36
5.745
LT debt$B
7.575
8.734
10.29
10.36
11.26
10.67
10.28
10.53
12.21
13.83
1.075
4.19%
7.36%
5
Revenue
$12.90B
4.35%
1.00×
Cost of revenue
$9.032B
4.42%
1.01×
Operating expenses
$1.632B
4.93%
1.06×
Cash and investments
21.32%
Property and equipment
13.69%
Spread over hurdle
60.96%