15.54
Revenue$B
13.07
13.94
15.02
16.18
17.32
18.37
19.34
20.99
22.18
23.24
16.24
6.06%
6.84%
59
6.69
Revenue growth%
14.68
13.95
11.31
13.84
15.45
17.87
14.95
14.09
11.33
13.96
7.30
14.09
14.02
57
17.64
Gross margin%
14.06
17.01
17.21
18.09
19.12
17.60
19.92
21.90
19.49
18.08
12.79
19.49
18.09
86
15.64
Operating margin%
5.08
6.84
5.14
7.67
6.79
7.87
10.43
8.34
8.28
8.21
16.11
8.28
7.77
38
7.59
Net margin%
11.44
11.04
13.66
11.17
13.97
14.50
14.03
15.21
17.61
15.97
3.45
15.21
14.00
29
15.32
P/E ratio (avg)x
25.90
25.94
25.99
25.63
23.63
25.12
25.43
25.86
27.57
29.68
32.74
25.86
25.88
46
14.78
EV/EBITx
41.51
48.47
50.61
56.79
61.44
69.53
66.96
78.02
82.34
87.39
14.48
78.02
64.20
70
9.21
FCF yield (avg)%
14.28
14.48
16.42
18.77
18.06
18.27
18.87
17.05
14.75
15.85
15.86
17.05
16.73
69
27.83
FCF margin%
25.77
26.44
24.78
27.24
25.16
22.68
21.15
19.86
21.55
18.69
3.36
21.15
23.73
60
0.977
FCF / Net incomex
1.635
1.779
2.067
2.378
2.363
2.256
2.160
2.489
2.420
2.793
0.125
2.420
2.309
74
12.48
ROIC%
2.71
2.23
0.40
0.40
1.15
2.69
3.49
5.31
6.80
7.54
22.63
5.31
2.70
71
22.85
Return on equity%
28.17
28.19
25.59
27.11
24.27
22.52
21.30
19.78
17.93
16.87
16.06
19.78
23.40
27
5.28
Return on assets%
7.19
7.00
7.51
5.15
3.79
5.37
8.02
8.48
7.53
5.49
19.63
7.53
7.09
33
2.43
EPS$
4.63
5.33
5.24
5.64
5.96
6.63
6.94
6.77
6.43
6.86
2.56
2.86%
3.77%
—
9.15
EPS growth%
5.48
5.58
5.77
6.55
7.44
7.85
6.80
8.49
6.16
7.20
2.90
7.20
6.68
56
5.28
Bookvalue per sh$
6.07
6.30
6.02
6.65
6.51
6.87
6.64
7.05
6.60
7.30
3.23
2.30%
3.03%
—
1.60
FCF per share$
5.25
5.44
5.08
5.37
5.66
5.58
6.03
5.75
6.49
7.45
2.40
5.65%
3.71%
—
4.13
Dividend per sh$
0.77
0.72
0.71
0.74
0.65
0.64
0.57
0.52
0.51
0.56
2.29
(2.98%)
(3.42%)
—
21.37
Div yield (avg)%
22.73
21.08
20.28
20.65
20.73
22.11
23.91
24.18
26.12
27.09
14.15
24.18
22.42
73
27.32
Payout ratio%
30.48
32.30
33.24
36.01
36.30
36.38
36.17
36.51
33.66
31.49
4.41
36.17
34.83
54
308.7
Shares (diluted)M
340.7
391.5
446.6
458.6
530.6
516.3
503.1
544.5
528.9
587.2
316.3
2.05%
6.67%
20
17.29
Buyback yield%
23.31
20.46
22.25
25.20
27.00
29.61
27.89
25.46
23.83
21.79
5.78
25.46
24.51
77
0.421
D/E ratiox
1.589
1.520
1.442
1.549
1.647
1.625
1.907
1.827
1.772
1.975
1.434
1.827
1.636
55
12.04
Enterprise value$B
5.255
6.111
6.011
6.557
6.461
6.218
7.441
8.701
8.921
9.595
19.10
8.23%
6.95%
14
11.23
LT debt$B
29.71
30.44
27.74
30.11
32.33
32.73
32.10
31.46
30.15
28.85
25.76
(2.25%)
0.20%
6
Revenue
$23.24B
6.84%
1.00×
Cost of revenue
$15.81B
7.00%
1.01×
Operating expenses
$2.593B
5.46%
0.88×
Property and equipment
17.09%
Cash and investments
15.93%