0.186
Revenue$B
2.225
2.231
2.208
2.254
2.249
2.301
2.302
2.343
2.420
2.421
0.206
1.48%
0.84%
74
10.40
Revenue growth%
28.26
26.39
27.40
24.76
23.47
22.99
24.64
24.26
23.58
24.78
21.94
24.26
24.70
67
3.07
Gross margin%
25.68
28.56
30.98
29.63
30.84
33.10
32.76
31.76
31.91
33.19
26.81
32.76
31.37
87
11.35
Operating margin%
0.49
0.40
0.40
0.47
0.40
1.27
2.77
0.40
1.22
1.48
10.52
1.27
0.48
30
4.16
Net margin%
4.10
1.56
1.31
0.99
0.40
3.20
4.76
7.35
9.34
12.12
14.64
7.35
3.65
80
22.24
P/E ratio (avg)x
50.30
53.40
53.59
59.60
71.80
70.71
79.05
79.79
93.25
96.70
27.07
79.79
71.26
24
27.84
EV/EBITx
22.72
26.84
27.32
26.57
26.52
31.28
34.16
39.08
39.32
45.05
12.34
39.08
29.30
44
28.88
FCF yield (avg)%
21.56
20.19
19.40
17.18
17.73
19.17
16.86
18.44
16.19
16.40
6.00
16.86
18.09
29
15.26
FCF margin%
20.15
18.09
16.61
14.08
12.58
10.01
7.78
7.12
10.04
10.67
11.94
10.01
11.62
21
1.233
FCF / Net incomex
1.772
1.801
1.960
1.760
1.622
1.667
1.615
1.537
1.610
1.647
0.641
1.615
1.657
77
17.82
ROIC%
30.76
30.35
30.92
29.44
28.91
29.49
28.73
26.01
24.01
23.45
4.53
26.01
29.17
50
6.72
Return on equity%
19.77
20.48
23.31
26.12
24.18
21.44
18.47
16.05
17.82
15.87
10.04
17.82
20.12
19
5.31
Return on assets%
5.77
7.34
8.00
6.94
6.41
5.44
4.15
5.76
8.68
6.91
9.73
5.76
6.66
25
21.95
EPS$
12.70
14.10
15.80
17.51
21.12
22.08
23.73
27.37
28.74
33.24
24.01
9.49%
11.87%
—
8.65
EPS growth%
10.61
10.94
8.06
10.20
7.57
9.22
9.25
9.02
11.65
12.74
9.33
9.25
9.73
89
13.15
Bookvalue per sh$
21.59
24.65
24.30
26.85
27.89
28.61
29.40
31.90
30.64
29.74
13.26
1.29%
3.41%
—
21.82
FCF per share$
5.28
4.57
4.86
4.85
5.15
5.32
5.40
4.93
4.36
3.76
10.55
(6.11%)
(3.63%)
—
5.69
Dividend per sh$
8.06
8.67
9.93
11.15
12.53
13.03
13.88
13.70
15.50
15.76
7.82
4.69%
6.12%
—
7.46
Div yield (avg)%
22.69
23.21
25.22
28.18
27.46
29.97
31.43
28.63
29.03
30.95
24.06
29.97
28.41
95
29.66
Payout ratio%
14.66
14.98
12.97
12.35
10.43
10.97
9.52
6.56
8.97
6.70
6.58
8.97
10.70
65
137.0
Shares (diluted)M
245.5
236.6
249.6
258.9
262.7
278.1
281.4
293.2
289.0
298.4
136.0
2.58%
3.66%
14
28.14
Buyback yield%
27.40
27.93
25.16
22.73
20.65
21.18
21.58
20.91
22.12
24.57
16.37
21.58
22.43
8
1.140
D/E ratiox
1.068
1.042
1.067
1.031
0.914
1.008
0.905
0.881
0.911
0.978
1.355
0.911
0.993
54
2.747
Enterprise value$B
2.233
2.165
2.231
2.412
2.677
3.078
3.118
3.279
3.256
3.810
0.211
7.31%
5.63%
46
0.688
LT debt$B
2.325
2.504
2.260
2.486
2.279
2.321
2.381
2.253
2.503
2.395
0.917
0.99%
(0.88%)
81
Revenue
$2.421B
0.84%
1.00×
Cost of revenue
$1.458B
1.18%
1.03×
Operating expenses
$347.3M
0.37%
0.95×
Cash and investments
18.48%
Property and equipment
18.14%