17.88
Revenue$B
19.99
21.37
22.13
22.93
24.12
26.00
27.08
29.17
31.24
33.54
19.79
6.82%
5.87%
44
25.90
Revenue growth%
23.04
23.51
22.79
20.31
19.49
20.44
17.58
16.44
16.31
14.29
8.93
16.44
19.90
32
16.34
Gross margin%
29.80
31.50
29.48
30.22
27.65
28.06
26.86
27.77
27.40
27.60
28.41
27.60
27.92
48
25.25
Operating margin%
29.09
29.81
29.53
31.82
31.89
31.19
29.05
31.79
33.00
31.90
18.81
31.79
31.49
58
8.99
Net margin%
11.75
10.45
10.61
10.60
8.42
11.22
11.19
8.99
9.24
10.66
13.33
10.66
10.61
50
22.92
P/E ratio (avg)x
13.39
12.61
13.75
15.50
17.50
16.57
17.01
17.51
20.00
21.38
15.96
17.51
16.79
23
33.29
EV/EBITx
34.05
32.75
35.99
40.32
40.51
44.71
50.11
48.37
55.06
56.15
11.05
50.11
42.61
67
11.91
FCF yield (avg)%
20.13
19.67
21.71
23.85
22.00
24.43
26.32
24.63
24.01
21.19
2.80
24.43
22.93
10
23.32
FCF margin%
16.62
16.13
13.51
11.82
14.55
13.55
10.92
10.46
12.25
14.79
26.86
12.25
13.53
16
1.242
FCF / Net incomex
1.326
1.487
1.724
1.658
1.812
1.870
2.034
1.997
2.219
2.173
0.899
2.034
1.841
45
5.66
ROIC%
1.94
1.54
0.40
3.08
1.53
0.40
1.08
3.60
5.24
6.77
20.09
3.60
1.74
10
16.61
Return on equity%
8.74
10.87
9.83
7.68
5.73
5.98
7.60
10.39
11.96
9.31
25.99
9.31
9.03
87
28.02
Return on assets%
19.41
18.57
20.43
21.32
21.94
19.05
21.29
19.98
19.51
19.51
16.81
19.51
19.75
38
3.08
EPS$
1.59
1.76
1.70
1.54
1.45
1.55
1.69
1.77
1.58
1.44
3.42
(0.19%)
(0.29%)
—
4.52
EPS growth%
19.22
17.33
19.64
19.65
17.74
16.99
15.93
13.88
13.22
15.06
2.45
15.06
17.16
76
5.09
Bookvalue per sh$
2.63
2.81
3.01
2.83
2.93
3.27
3.73
4.11
4.30
4.70
2.21
9.95%
6.47%
—
2.30
FCF per share$
6.56
6.44
7.26
7.83
8.10
9.13
10.06
10.96
12.66
12.73
2.69
9.46%
7.78%
—
1.75
Dividend per sh$
1.24
1.25
1.27
1.25
1.37
1.51
1.64
1.73
1.72
1.49
5.51
1.70%
0.72%
—
15.31
Div yield (avg)%
4.23
6.98
9.16
9.96
10.17
12.42
14.09
16.66
17.78
20.72
17.58
16.66
11.30
87
12.17
Payout ratio%
20.16
18.48
19.53
21.23
21.46
23.24
24.17
25.13
24.80
22.13
3.35
24.17
21.80
52
279.4
Shares (diluted)M
275.5
291.3
299.2
304.9
320.8
301.6
335.3
314.0
353.9
385.5
281.9
3.74%
3.06%
48
26.51
Buyback yield%
3.86
4.18
3.86
3.96
6.27
3.95
2.39
4.20
5.46
7.51
12.89
4.20
4.07
63
1.393
D/E ratiox
1.650
1.717
1.622
1.612
1.665
1.828
2.066
2.061
1.954
2.028
0.783
2.028
1.772
49
4.634
Enterprise value$B
22.64
26.08
26.28
29.32
28.34
30.63
34.48
38.06
37.75
38.16
21.88
6.13%
6.76%
88
28.15
LT debt$B
28.47
31.54
30.85
29.80
28.48
25.72
24.77
23.52
26.42
28.06
13.98
(0.30%)
(0.35%)
66
Revenue
$33.54B
5.87%
1.00×
Cost of revenue
$18.93B
5.74%
0.99×
Operating expenses
$6.837B
6.10%
1.02×
Property and equipment
17.58%
Cash and investments
14.08%