2.644
Revenue$B
3.517
3.894
4.334
4.807
5.255
5.659
6.258
6.835
7.593
8.458
2.738
9.98%
10.22%
94
3.37
Revenue growth%
4.80
5.91
5.23
8.14
10.31
12.40
12.76
10.16
12.67
15.27
24.55
12.67
10.24
85
10.08
Gross margin%
30.62
30.50
29.17
31.90
30.91
33.01
34.67
34.76
36.31
34.44
10.99
34.67
32.46
40
6.76
Operating margin%
8.03
8.54
7.20
9.14
7.88
10.76
13.40
16.09
18.19
19.18
8.70
16.09
9.95
11
18.98
Net margin%
11.90
11.94
12.16
9.37
11.29
13.70
13.82
13.89
16.37
14.73
13.22
13.89
12.93
88
28.18
P/E ratio (avg)x
38.29
42.99
44.21
44.14
41.02
38.28
39.23
39.22
41.85
41.26
10.77
39.23
41.14
26
15.25
EV/EBITx
17.60
18.69
17.81
18.66
20.58
20.40
20.21
18.80
18.11
16.91
31.62
18.80
18.67
57
14.20
FCF yield (avg)%
9.64
7.99
10.45
7.60
7.63
5.03
5.07
4.01
4.43
2.60
7.77
4.43
6.33
34
6.09
FCF margin%
26.19
23.77
21.06
21.67
18.96
19.92
21.09
21.76
22.43
20.24
24.03
21.09
21.38
27
0.418
FCF / Net incomex
0.752
0.681
0.702
0.710
0.661
0.650
0.722
0.714
0.702
0.767
0.880
0.714
0.706
22
29.49
ROIC%
20.21
19.72
20.35
22.09
19.43
20.42
23.23
24.32
25.87
24.86
14.08
24.32
21.25
5
23.20
Return on equity%
9.57
7.41
5.33
4.19
5.24
6.94
6.27
4.38
7.05
6.53
28.74
6.53
6.40
53
18.86
Return on assets%
17.21
14.55
13.00
14.08
15.54
13.00
14.76
16.02
15.18
14.86
10.24
14.86
14.81
7
0.95
EPS$
0.38
0.36
0.37
0.39
0.42
0.47
0.51
0.52
0.51
0.52
1.02
4.22%
3.51%
—
3.86
EPS growth%
29.46
26.98
25.91
26.09
23.97
23.60
26.20
23.79
25.19
28.18
24.76
25.19
26.00
51
2.55
Bookvalue per sh$
0.61
0.62
0.66
0.64
0.70
0.77
0.87
0.79
0.83
0.81
1.02
2.92%
3.79%
—
0.43
FCF per share$
2.52
2.74
2.69
2.62
2.94
2.77
3.12
2.99
3.45
3.63
2.66
4.28%
4.61%
—
2.37
Dividend per sh$
2.32
2.65
2.55
2.79
2.67
2.57
2.74
2.81
2.69
2.55
1.20
(0.97%)
1.15%
—
26.21
Div yield (avg)%
34.51
35.37
32.71
31.49
34.47
34.85
34.61
32.38
29.80
27.60
7.33
32.38
33.59
62
29.56
Payout ratio%
19.23
21.07
22.27
21.33
24.04
25.63
23.60
25.45
26.93
28.83
4.01
25.63
23.82
39
1.169
Shares (diluted)B
1.107
1.140
1.057
1.015
0.917
0.949
0.928
0.939
1.039
0.984
1.165
1.43%
(1.61%)
94
20.80
Buyback yield%
19.73
20.08
21.24
23.11
23.89
21.85
19.83
21.27
21.98
20.16
16.88
21.27
21.25
9
1.091
D/E ratiox
1.178
1.134
1.065
1.018
1.025
1.023
0.888
0.753
0.765
0.743
0.682
0.765
1.020
9
3.444
Enterprise value$B
2.137
2.277
2.224
2.445
2.458
2.562
2.962
3.179
3.199
3.029
6.334
4.27%
4.73%
37
4.679
LT debt$B
6.815
7.191
8.569
9.617
9.933
11.36
12.61
12.82
15.09
17.21
2.293
11.61%
10.38%
67
Revenue
$8.458B
10.22%
1.00×
Cost of revenue
$5.921B
10.22%
1.00×
Operating expenses
$1.371B
10.18%
1.00×
Property and equipment
19.49%
Cash and investments
16.08%