6.663
Revenue$B
6.313
6.388
6.552
6.663
6.957
7.248
7.430
7.853
7.995
8.172
7.063
3.27%
3.02%
64
20.48
Revenue growth%
18.74
15.85
14.71
13.26
13.96
13.76
16.70
16.71
16.55
17.20
3.06
16.70
16.20
43
28.00
Gross margin%
27.78
30.78
31.89
30.41
28.41
29.12
30.33
31.60
30.19
31.37
2.08
30.33
30.37
33
18.81
Operating margin%
12.26
14.06
16.57
18.85
18.84
17.10
17.69
19.81
22.18
22.03
28.72
19.81
18.27
26
6.47
Net margin%
8.93
10.27
12.66
9.81
11.59
13.43
13.83
14.10
14.44
13.52
14.77
13.83
13.05
59
29.04
P/E ratio (avg)x
10.04
10.12
9.991
9.472
10.16
9.977
10.42
11.19
12.52
12.71
35.87
11.19
10.14
74
6.288
EV/EBITx
18.38
19.68
19.75
22.64
23.88
25.40
28.27
32.63
33.63
32.60
33.74
32.60
24.64
52
21.01
FCF yield (avg)%
21.30
23.13
21.73
24.59
27.12
25.55
25.29
22.84
25.43
26.44
21.11
25.43
24.94
69
25.16
FCF margin%
16.24
18.84
18.73
17.76
20.69
18.37
17.27
16.62
13.63
10.64
7.94
16.62
17.51
28
1.652
FCF / Net incomex
1.334
1.323
1.307
1.322
1.512
1.552
1.709
1.772
1.641
1.490
1.727
1.641
1.501
17
12.76
ROIC%
28.79
31.18
29.15
28.33
31.21
33.70
31.09
30.81
30.51
29.70
26.07
30.81
30.66
83
12.45
Return on equity%
21.20
18.83
20.54
22.10
22.11
21.04
20.28
18.15
18.19
19.15
11.73
19.15
20.41
5
8.01
Return on assets%
24.09
22.68
23.74
22.99
22.02
21.50
24.32
23.28
20.77
21.79
18.55
21.79
22.84
61
8.76
EPS$
1.68
1.70
1.50
1.58
1.54
1.54
1.47
1.34
1.14
1.12
9.01
(6.21%)
(5.21%)
—
2.14
EPS growth%
10.26
7.61
10.16
12.08
12.42
12.39
12.60
11.52
9.23
8.42
4.16
11.52
10.89
53
2.93
Bookvalue per sh$
2.05
2.16
2.48
2.79
3.36
4.08
4.10
4.51
4.55
5.15
4.87
8.95%
10.28%
—
3.06
FCF per share$
6.43
6.34
6.14
5.99
6.36
6.74
7.30
8.69
9.35
10.78
2.82
11.14%
7.23%
—
1.97
Dividend per sh$
1.05
1.08
0.99
1.02
0.96
0.86
0.86
0.93
0.87
0.78
6.59
(4.13%)
(3.06%)
—
27.71
Div yield (avg)%
26.50
23.71
22.65
21.69
22.28
25.20
26.88
26.51
26.66
28.67
29.28
26.66
25.85
77
17.19
Payout ratio%
1.71
2.76
4.22
7.11
4.24
6.96
5.65
6.54
5.52
2.68
20.11
5.65
4.88
66
441.3
Shares (diluted)M
383.1
421.1
406.6
357.3
336.8
354.9
327.3
283.1
291.0
259.8
445.0
(5.06%)
(4.71%)
88
19.85
Buyback yield%
8.73
9.88
7.52
5.86
8.83
6.71
5.55
7.81
10.13
8.70
11.20
7.81
8.26
92
1.090
D/E ratiox
1.579
1.637
1.646
1.848
2.206
2.381
2.691
2.668
3.181
3.209
1.363
2.691
2.294
71
3.182
Enterprise value$B
1.208
1.164
1.098
1.055
1.032
1.114
1.031
1.075
0.954
0.988
5.138
(0.87%)
(1.43%)
26
5.036
LT debt$B
7.388
8.489
7.879
8.238
7.676
7.293
6.966
6.577
7.378
8.478
6.692
2.01%
0.70%
36
Revenue
$8.172B
3.02%
1.00×
Cost of revenue
$5.721B
3.02%
1.00×
Operating expenses
$1.154B
3.00%
1.00×
Cash and investments
19.71%
Goodwill & intangibles
19.31%
Property and equipment
15.20%