0.714
Revenue$B
4.871
5.030
4.967
5.003
5.125
5.136
5.144
5.323
5.303
5.229
0.786
0.40%
1.03%
90
20.13
Revenue growth%
5.73
4.13
2.04
3.93
4.39
5.22
7.35
9.13
9.63
8.38
17.61
8.38
5.48
41
3.75
Gross margin%
28.91
28.52
27.47
24.91
25.97
23.60
21.82
20.07
17.50
15.58
22.18
20.07
24.26
89
7.16
Operating margin%
16.43
17.22
19.47
19.31
16.61
14.41
17.11
19.95
20.99
18.47
19.04
18.47
17.84
37
23.64
Net margin%
13.95
13.54
12.94
10.13
7.56
6.40
7.77
9.35
7.17
9.93
28.71
7.77
9.64
32
22.54
P/E ratio (avg)x
8.550
8.475
7.894
6.909
6.659
6.389
6.820
7.009
7.340
6.859
6.200
6.859
6.959
26
35.91
EV/EBITx
8.244
7.455
7.802
8.662
9.037
9.540
9.953
11.13
10.41
10.38
21.63
10.38
9.289
34
6.69
FCF yield (avg)%
16.25
16.11
16.94
14.56
14.40
14.18
13.30
13.52
15.72
16.63
4.82
14.18
15.14
15
2.29
FCF margin%
22.34
23.48
22.25
23.05
21.06
18.22
19.66
19.58
18.72
20.75
28.29
19.58
20.91
35
0.446
FCF / Net incomex
1.933
2.114
2.057
2.043
2.445
2.851
3.145
3.254
3.887
4.603
0.491
3.254
2.648
8
3.60
ROIC%
21.78
23.71
24.68
22.47
21.76
20.30
17.79
14.98
12.72
11.90
4.49
14.98
21.03
23
26.85
Return on equity%
9.05
10.49
8.63
7.22
4.33
4.97
2.62
2.64
5.53
8.23
19.27
4.97
6.38
58
14.63
Return on assets%
8.56
11.13
12.02
12.29
12.83
11.73
12.09
14.54
11.95
14.47
10.93
12.09
12.05
94
5.02
EPS$
4.46
4.51
4.93
5.66
6.56
7.14
6.83
7.03
7.71
8.28
5.57
4.78%
5.92%
—
17.69
EPS growth%
15.17
15.65
17.74
15.35
18.04
19.64
22.61
20.36
19.39
20.68
14.89
20.36
18.71
22
2.75
Bookvalue per sh$
1.91
2.17
2.17
2.49
2.72
3.24
3.13
3.54
3.67
4.36
3.08
9.89%
8.78%
—
3.01
FCF per share$
0.60
0.60
0.59
0.57
0.56
0.53
0.50
0.49
0.54
0.60
4.88
1.57%
(0.21%)
—
1.93
Dividend per sh$
4.90
5.02
5.64
5.91
6.16
7.27
8.46
9.80
9.78
10.02
3.38
10.25%
7.73%
—
5.50
Div yield (avg)%
22.90
20.86
18.05
16.84
14.14
14.85
16.95
14.91
17.89
18.43
9.38
16.95
17.42
60
6.97
Payout ratio%
7.52
8.25
5.31
3.26
3.51
4.73
7.46
10.07
10.29
8.63
7.52
8.63
7.49
56
561.7
Shares (diluted)M
583.0
538.0
579.8
595.2
568.4
572.8
537.7
578.0
597.7
664.7
541.6
3.18%
1.42%
19
22.00
Buyback yield%
19.01
21.17
19.53
19.34
19.13
18.94
18.54
15.57
13.30
12.23
18.55
15.57
18.98
18
1.043
D/E ratiox
0.466
0.445
0.402
0.383
0.351
0.368
0.383
0.350
0.340
0.301
1.313
0.350
0.375
45
1.811
Enterprise value$B
2.897
2.840
2.987
2.864
3.298
3.050
3.063
3.164
3.555
3.296
1.103
(0.01%)
2.66%
74
1.550
LT debt$B
1.643
1.632
1.428
1.376
1.477
1.491
1.262
1.207
1.286
1.187
2.818
(4.28%)
(3.79%)
26
Revenue
$5.229B
1.03%
1.00×
Cost of revenue
$3.617B
0.99%
1.00×
Operating expenses
$1.122B
1.07%
1.00×
Property and equipment
17.50%
Cash and investments
15.26%
Spread over hurdle
10.26%