0.334
Revenue$B
3.686
3.809
3.902
3.925
3.982
4.072
4.244
4.344
4.354
4.512
0.365
2.53%
2.20%
44
6.01
Revenue growth%
17.77
18.36
20.41
18.71
18.99
20.38
21.62
18.77
16.86
16.14
3.90
18.77
18.74
90
5.96
Gross margin%
19.00
18.98
21.97
22.32
20.22
21.34
19.71
18.45
16.64
14.93
10.14
18.45
19.35
66
19.60
Operating margin%
31.29
30.66
32.66
30.11
32.58
31.01
31.91
31.30
30.04
27.04
24.37
31.01
31.15
60
18.76
Net margin%
19.74
17.97
19.15
20.32
20.34
19.85
18.62
21.59
19.64
17.55
11.43
19.64
19.69
41
28.43
P/E ratio (avg)x
12.36
13.57
14.60
12.89
12.45
12.30
11.04
11.16
10.98
11.82
21.11
11.16
12.33
12
16.02
EV/EBITx
23.56
21.35
21.05
21.28
20.52
20.13
20.11
21.70
20.23
18.48
12.09
20.13
20.78
83
8.53
FCF yield (avg)%
26.99
28.63
29.49
31.86
33.86
32.41
30.35
28.16
29.41
29.50
29.46
29.50
29.50
82
10.87
FCF margin%
28.20
28.89
26.92
29.74
31.79
33.16
30.45
27.53
26.34
27.89
13.23
27.89
28.55
22
1.437
FCF / Net incomex
1.044
0.883
0.930
0.805
0.808
0.797
0.831
0.741
0.724
0.772
1.469
0.772
0.806
27
25.66
ROIC%
2.77
4.77
4.84
7.67
8.66
11.40
10.08
8.30
7.03
8.43
22.82
8.43
7.98
87
16.93
Return on equity%
12.35
14.33
15.19
13.61
14.67
14.58
12.86
11.62
9.62
11.66
14.33
11.66
13.24
64
5.82
Return on assets%
8.71
7.52
10.38
10.15
10.07
11.87
12.04
11.53
10.36
9.99
22.99
11.53
10.26
60
1.75
EPS$
1.84
1.70
1.89
1.86
1.94
1.78
1.78
1.69
1.88
1.76
1.79
(1.89%)
(0.37%)
—
12.73
EPS growth%
10.93
13.04
13.43
12.18
12.17
14.89
14.16
14.72
14.62
11.86
23.74
14.62
13.23
19
3.56
Bookvalue per sh$
0.50
0.48
0.44
0.39
0.35
0.31
0.28
0.29
0.27
0.26
1.97
(6.02%)
(5.47%)
—
2.89
FCF per share$
5.40
6.03
6.31
7.41
8.51
9.56
9.52
9.84
10.43
10.75
2.77
4.79%
8.38%
—
3.14
Dividend per sh$
2.45
2.67
2.48
2.42
2.57
2.32
2.50
2.21
1.92
1.79
2.05
(7.03%)
(2.95%)
—
29.58
Div yield (avg)%
16.01
16.45
17.17
16.72
18.96
21.88
23.36
23.02
21.02
20.15
21.03
21.88
19.56
61
25.95
Payout ratio%
8.77
7.17
5.31
6.84
5.85
3.12
4.67
4.26
6.41
8.07
2.71
4.67
6.13
83
571.1
Shares (diluted)M
589.2
602.8
628.2
631.1
580.9
621.1
589.7
626.2
587.8
634.1
574.0
1.77%
0.74%
78
9.36
Buyback yield%
7.79
9.18
7.90
10.48
9.92
10.40
11.43
8.46
9.43
8.81
18.28
9.43
9.30
56
1.124
D/E ratiox
0.636
0.741
0.844
0.832
0.830
0.841
0.859
1.006
1.143
1.150
1.161
1.006
0.842
46
3.069
Enterprise value$B
0.691
0.713
0.694
0.735
0.791
0.787
0.719
0.736
0.825
0.865
3.973
1.80%
1.54%
58
0.654
LT debt$B
3.752
3.907
4.111
4.250
4.371
4.374
4.528
4.086
4.568
4.197
2.255
(0.81%)
0.72%
87
Revenue
$4.512B
2.20%
1.00×
Cost of revenue
$3.159B
2.20%
1.00×
Operating expenses
$822.7M
2.12%
0.99×
Cash and investments
20.00%
Property and equipment
17.46%