16.29
Revenue$B
13.21
13.34
13.61
13.96
14.52
15.10
15.21
15.51
16.29
16.49
17.42
2.59%
2.26%
86
12.41
Revenue growth%
4.63
1.96
0.40
0.40
0.40
0.69
0.40
0.40
3.32
2.12
19.46
0.69
0.54
15
16.21
Gross margin%
19.15
21.45
24.39
21.41
20.86
21.97
23.55
25.77
24.72
23.51
12.87
23.55
22.74
82
22.74
Operating margin%
20.50
18.98
21.28
24.17
25.49
25.56
28.33
27.91
26.26
28.18
18.75
27.91
25.53
29
23.06
Net margin%
10.40
10.27
8.50
5.75
6.29
5.97
4.62
6.87
9.83
8.75
3.81
6.87
7.68
76
21.08
P/E ratio (avg)x
47.96
47.33
53.92
60.52
64.85
64.38
70.11
73.12
86.38
87.57
17.94
73.12
64.62
19
18.77
EV/EBITx
21.92
22.76
24.23
26.11
26.19
22.77
24.43
23.81
22.42
21.71
34.31
22.77
23.29
27
16.48
FCF yield (avg)%
31.63
32.32
31.26
33.02
34.40
34.53
32.66
34.28
32.53
32.64
12.38
32.66
32.65
74
10.47
FCF margin%
20.28
18.69
18.88
19.58
21.94
23.41
25.84
28.63
29.72
31.95
9.09
28.63
22.68
36
0.810
FCF / Net incomex
0.175
0.187
0.171
0.147
0.144
0.136
0.140
0.135
0.114
0.116
0.975
0.135
0.142
77
26.74
ROIC%
31.58
28.75
28.94
30.46
32.80
32.00
34.36
35.20
32.84
35.38
15.86
34.36
32.40
92
15.09
Return on equity%
17.49
17.36
16.91
18.28
16.06
17.64
16.53
16.75
19.17
18.32
8.69
17.64
17.42
73
19.66
Return on assets%
23.72
23.28
25.94
22.97
25.22
24.47
25.35
26.57
23.75
21.07
12.17
24.47
24.11
34
0.36
EPS$
0.50
0.50
0.52
0.47
0.45
0.46
0.48
0.44
0.39
0.36
0.37
(4.09%)
(3.44%)
—
21.60
EPS growth%
11.94
9.30
9.72
8.28
5.58
5.54
5.67
6.92
8.80
11.34
9.40
6.92
8.54
79
0.28
Bookvalue per sh$
0.80
0.90
1.00
1.02
0.99
1.12
1.16
1.23
1.17
1.13
1.09
2.64%
4.25%
—
0.90
FCF per share$
0.33
0.38
0.38
0.36
0.35
0.39
0.38
0.39
0.39
0.42
1.25
3.74%
3.82%
—
0.56
Dividend per sh$
0.93
0.95
0.95
1.04
1.00
1.11
1.07
1.11
1.00
1.04
1.22
0.69%
1.51%
—
2.63
Div yield (avg)%
1.22
1.07
0.40
0.40
0.40
3.09
3.42
3.06
0.84
0.40
7.66
3.06
0.95
54
25.97
Payout ratio%
24.55
22.89
25.67
27.89
26.14
24.86
24.39
26.84
28.81
30.79
7.34
26.84
25.90
65
3.803
Shares (diluted)B
4.560
4.614
4.257
4.255
4.206
4.713
4.860
4.516
4.488
4.346
3.854
0.66%
0.04%
18
7.74
Buyback yield%
3.85
5.53
5.66
5.93
3.52
5.63
8.04
8.90
10.85
11.14
5.62
8.90
5.79
40
0.538
D/E ratiox
0.416
0.422
0.443
0.389
0.347
0.372
0.357
0.353
0.321
0.331
0.989
0.353
0.365
26
12.29
Enterprise value$B
20.08
22.13
25.58
28.91
28.21
31.50
34.03
34.07
38.29
37.12
2.174
5.64%
6.29%
27
8.337
LT debt$B
9.693
9.680
11.01
12.51
13.09
13.76
14.96
15.71
17.97
20.43
15.63
9.32%
8.13%
62
Revenue
$16.49B
2.26%
1.00×
Cost of revenue
$11.55B
2.26%
1.00×
Operating expenses
$3.433B
1.74%
0.95×
Cash and investments
15.62%
Property and equipment
13.90%