0.255
Revenue$B
2.373
2.505
2.604
2.704
2.766
2.890
2.966
3.156
3.352
3.528
0.270
4.98%
4.30%
42
2.95
Revenue growth%
9.49
11.31
9.24
7.33
6.33
5.36
7.71
7.26
5.45
4.82
5.31
5.45
7.29
48
5.58
Gross margin%
13.71
13.35
12.05
12.83
12.09
11.34
12.64
10.58
7.84
10.01
25.37
10.58
12.07
36
23.50
Operating margin%
24.42
22.27
22.02
23.18
23.96
22.05
22.86
23.69
23.87
21.24
12.13
22.86
23.02
61
27.16
Net margin%
0.40
2.51
1.79
3.38
6.34
5.90
3.61
6.42
7.09
8.25
28.79
6.42
4.75
14
30.40
P/E ratio (avg)x
34.97
35.57
39.10
41.85
46.61
47.16
53.80
52.17
53.63
59.06
15.80
53.63
46.89
75
37.24
EV/EBITx
41.80
39.11
39.76
40.03
37.02
36.86
40.76
39.45
39.69
38.61
20.14
39.45
39.57
88
19.03
FCF yield (avg)%
2.58
0.47
0.40
0.40
1.23
1.01
3.24
2.37
0.40
0.40
13.65
1.01
0.74
47
2.22
FCF margin%
5.97
8.47
10.68
10.37
12.40
12.12
9.66
11.36
13.37
15.82
15.98
12.12
11.02
89
1.647
FCF / Net incomex
0.304
0.277
0.300
0.265
0.234
0.247
0.239
0.251
0.253
0.262
1.243
0.251
0.257
23
16.40
ROIC%
18.25
19.55
20.79
18.53
19.14
16.91
16.12
18.34
18.58
16.46
9.31
16.91
18.43
93
25.46
Return on equity%
17.06
15.62
17.60
19.65
18.35
17.04
18.71
16.29
18.89
18.87
4.34
18.71
17.98
69
4.57
Return on assets%
12.45
11.47
11.30
10.08
9.29
11.76
10.14
11.33
9.89
10.71
23.57
10.71
11.01
44
7.56
EPS$
13.29
12.59
12.18
13.42
13.62
14.11
15.29
15.49
17.42
19.79
8.22
7.75%
3.28%
—
25.61
EPS growth%
6.41
4.80
2.82
1.64
3.39
4.55
6.80
7.15
4.85
6.09
13.41
6.09
4.83
71
17.42
Bookvalue per sh$
9.81
10.83
11.10
11.58
11.81
12.94
13.84
14.48
16.71
17.85
9.24
8.62%
7.02%
—
18.57
FCF per share$
9.77
9.59
11.07
12.25
12.06
11.72
12.44
12.82
13.14
13.16
12.70
1.77%
4.37%
—
18.69
Dividend per sh$
4.01
4.25
4.38
3.80
3.36
2.89
2.68
2.65
2.75
2.93
4.19
(2.74%)
(3.15%)
—
27.01
Div yield (avg)%
15.19
16.05
13.66
16.21
14.65
15.55
15.33
18.00
16.94
17.93
19.83
16.94
15.80
24
28.17
Payout ratio%
14.85
15.28
12.46
14.48
15.86
18.68
19.34
16.57
17.92
19.54
9.47
18.68
16.22
21
131.8
Shares (diluted)M
174.1
201.6
200.0
191.9
209.7
223.5
257.9
273.7
267.1
288.1
134.4
6.55%
4.65%
86
28.51
Buyback yield%
20.29
18.65
21.17
19.88
21.80
18.94
17.44
15.07
16.59
16.17
17.83
16.59
18.80
73
0.710
D/E ratiox
1.559
1.459
1.428
1.557
1.622
1.730
1.777
1.779
1.653
1.599
0.170
1.730
1.610
83
2.697
Enterprise value$B
0.348
0.312
0.298
0.325
0.335
0.322
0.353
0.326
0.308
0.297
1.720
(2.36%)
(2.36%)
61
2.968
LT debt$B
2.539
3.069
3.201
3.557
3.476
4.101
4.496
5.361
5.946
6.057
2.382
11.75%
10.51%
32
Revenue
$3.528B
4.30%
1.00×
Cost of revenue
$1.865B
4.47%
1.02×
Operating expenses
$727.0M
4.40%
1.01×
Cash and investments
18.88%
Property and equipment
18.42%