6.731
Revenue$B
7.086
7.531
7.799
8.025
8.598
8.839
9.391
9.770
10.08
10.70
7.107
4.48%
4.87%
34
12.95
Revenue growth%
26.27
24.03
21.60
24.13
23.11
22.18
20.16
21.09
21.68
21.34
26.89
21.34
21.93
80
15.05
Gross margin%
32.12
30.52
32.09
34.24
31.73
32.03
33.92
33.76
34.39
32.23
4.80
33.76
32.17
51
12.05
Operating margin%
12.34
12.64
12.78
10.50
10.95
9.63
9.46
8.25
8.71
10.36
22.68
9.46
10.43
89
16.12
Net margin%
24.36
21.65
22.04
19.18
19.95
21.87
24.05
21.19
23.59
25.01
12.98
23.59
21.95
88
18.93
P/E ratio (avg)x
25.93
24.59
25.13
27.69
30.65
28.70
26.45
26.67
26.65
29.34
28.28
26.67
26.66
59
30.80
EV/EBITx
18.12
20.26
20.19
20.57
23.74
27.91
27.15
28.31
31.33
37.10
36.57
28.31
25.45
14
19.13
FCF yield (avg)%
9.26
8.15
7.20
5.38
4.93
4.65
6.03
3.61
0.94
0.40
20.28
3.61
5.15
6
26.83
FCF margin%
13.76
10.87
7.93
7.09
8.85
9.02
6.03
4.75
5.12
7.94
23.25
6.03
7.93
52
0.403
FCF / Net incomex
0.630
0.666
0.657
0.617
0.638
0.592
0.506
0.531
0.536
0.504
0.244
0.531
0.604
28
16.69
ROIC%
20.93
23.90
21.43
21.43
22.13
21.07
18.73
18.87
18.83
20.14
27.09
18.87
21.00
53
21.01
Return on equity%
13.78
15.93
16.17
19.00
16.07
14.92
15.18
13.97
11.20
13.65
10.09
13.97
15.05
10
5.07
Return on assets%
2.96
1.95
4.19
4.18
3.11
3.45
3.43
0.85
0.40
0.40
19.71
0.85
3.03
83
9.95
EPS$
12.62
13.15
13.79
15.86
15.19
15.97
16.18
16.94
16.87
15.73
10.67
0.70%
2.10%
—
13.47
EPS growth%
9.96
9.76
11.90
14.67
11.68
13.01
11.65
10.21
7.86
5.30
20.44
10.21
10.93
93
10.11
Bookvalue per sh$
13.56
15.08
15.56
14.93
16.49
16.19
17.23
18.68
18.90
18.62
7.79
2.46%
3.44%
—
14.05
FCF per share$
15.51
16.34
16.67
17.16
16.96
18.32
18.26
17.22
20.18
22.78
7.26
6.08%
4.87%
—
7.96
Dividend per sh$
15.69
16.22
15.33
14.33
15.31
16.91
15.72
15.05
15.19
16.30
12.88
1.25%
1.30%
—
15.40
Div yield (avg)%
24.65
22.55
24.67
27.30
26.78
24.68
22.49
23.26
20.39
20.61
20.09
22.49
23.95
57
6.97
Payout ratio%
24.77
22.25
24.66
25.06
22.34
20.30
20.67
19.58
18.10
16.28
2.79
19.58
21.46
13
413.3
Shares (diluted)M
416.3
414.3
428.4
503.5
548.7
625.1
592.5
562.6
618.9
611.8
418.8
2.20%
4.70%
13
21.84
Buyback yield%
23.75
22.32
20.88
22.92
24.98
23.64
23.13
25.69
24.95
25.28
24.29
24.95
23.70
62
0.562
D/E ratiox
0.346
0.336
0.302
0.314
0.279
0.298
0.322
0.336
0.338
0.343
0.773
0.336
0.329
19
2.673
Enterprise value$B
2.854
2.762
2.714
3.177
3.664
3.814
4.169
4.405
4.552
4.948
8.456
6.19%
6.48%
71
1.350
LT debt$B
2.269
2.252
1.977
1.763
1.760
1.765
1.811
1.786
1.529
1.657
3.164
(1.21%)
(2.55%)
61
Revenue
$10.70B
4.87%
1.00×
Cost of revenue
$7.492B
4.87%
1.00×
Operating expenses
$1.873B
4.52%
0.97×
Property and equipment
18.99%
Cash and investments
17.40%
Spread over hurdle
(1.58%)