0.898
Revenue$B
1.883
1.925
2.007
2.056
2.098
2.152
2.171
2.243
2.270
2.348
0.991
2.27%
2.33%
76
18.14
Revenue growth%
5.69
7.44
5.49
8.42
9.67
12.51
10.81
12.69
15.24
15.11
14.04
12.69
10.24
45
8.07
Gross margin%
14.00
16.38
19.15
21.02
23.76
23.69
24.80
23.35
21.90
20.82
25.45
23.35
21.46
88
9.68
Operating margin%
17.89
18.60
17.08
18.31
15.44
15.34
16.77
15.14
14.22
11.68
12.81
15.14
16.10
59
21.52
Net margin%
21.47
20.06
21.02
19.83
20.19
18.56
17.49
19.19
20.24
22.16
19.21
19.19
20.13
13
22.88
P/E ratio (avg)x
10.08
11.41
10.35
10.65
12.00
12.01
11.90
10.70
9.738
9.687
37.75
10.70
10.67
72
27.04
EV/EBITx
17.21
20.11
23.78
28.02
31.61
34.96
34.22
38.32
41.93
48.31
15.52
38.32
32.91
76
25.88
FCF yield (avg)%
12.77
10.28
8.86
9.66
11.44
8.93
10.27
7.33
4.55
6.65
14.52
7.33
9.30
92
17.21
FCF margin%
4.39
2.20
1.13
3.78
3.55
1.80
1.95
4.04
1.57
1.88
13.15
1.88
2.07
9
0.992
FCF / Net incomex
1.625
1.554
1.361
1.314
1.268
1.159
1.267
1.359
1.480
1.607
0.145
1.359
1.360
47
10.92
ROIC%
1.93
1.76
2.17
0.40
0.40
1.20
3.19
5.35
5.94
8.18
2.73
5.35
2.05
38
11.53
Return on equity%
22.91
20.53
19.30
20.49
22.94
23.17
24.28
23.52
26.17
26.79
6.24
24.28
23.05
69
22.08
Return on assets%
30.19
31.93
33.95
36.62
34.90
35.54
34.41
32.84
34.47
35.73
5.27
34.47
34.44
13
0.06
EPS$
0.25
0.22
0.24
0.26
0.27
0.28
0.26
0.24
0.23
0.22
0.06
(3.70%)
(1.05%)
—
21.50
EPS growth%
29.75
29.47
30.47
30.58
31.98
29.47
27.48
29.60
27.18
28.56
9.73
28.56
29.53
51
0.09
Bookvalue per sh$
0.10
0.11
0.12
0.10
0.09
0.10
0.09
0.09
0.09
0.08
0.22
(2.73%)
(2.19%)
—
0.13
FCF per share$
0.05
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.03
0.03
0.07
(8.64%)
(5.42%)
—
0.04
Dividend per sh$
0.31
0.38
0.40
0.40
0.44
0.52
0.53
0.52
0.59
0.60
0.11
6.34%
8.03%
—
21.93
Div yield (avg)%
4.78
4.75
5.18
6.80
6.88
6.71
9.24
10.77
7.98
9.85
15.18
9.24
6.84
62
27.96
Payout ratio%
22.08
24.85
22.33
20.41
19.44
19.64
17.33
18.27
18.14
15.54
11.19
18.14
19.54
83
3.875
Shares (diluted)B
5.326
5.643
5.504
5.910
5.467
5.150
4.672
5.049
5.574
5.057
3.711
(1.55%)
(0.18%)
68
21.27
Buyback yield%
19.54
22.36
24.07
26.85
24.73
23.73
24.72
25.04
27.34
26.51
28.96
25.04
24.72
76
0.534
D/E ratiox
0.505
0.598
0.686
0.686
0.813
0.898
1.021
1.076
1.175
1.269
0.152
1.076
0.855
87
2.768
Enterprise value$B
2.578
2.416
2.468
2.315
2.185
1.985
1.827
1.629
1.803
1.702
2.435
(4.88%)
(3.53%)
90
0.719
LT debt$B
0.557
0.554
0.484
0.453
0.445
0.406
0.395
0.386
0.371
0.388
2.871
(2.71%)
(3.79%)
58
Revenue
$2.348B
2.33%
1.00×
Cost of revenue
$1.279B
2.03%
0.97×
Operating expenses
$311.8M
2.98%
1.06×
Cash and investments
18.33%
Goodwill & intangibles
16.87%
Property and equipment
15.82%