0.903
Revenue$B
4.658
4.821
5.034
5.271
5.475
5.802
6.165
6.368
6.811
7.047
1.007
5.18%
4.68%
57
29.95
Revenue growth%
0.83
0.40
0.40
0.76
0.40
0.40
0.40
0.69
0.40
1.07
29.18
0.40
0.40
44
8.50
Gross margin%
5.50
4.42
6.21
6.30
5.37
3.37
0.82
3.51
1.52
0.40
5.70
1.52
3.96
68
20.88
Operating margin%
7.37
7.47
4.84
6.47
7.54
5.29
5.90
6.20
5.32
5.86
24.31
5.86
6.05
15
6.07
Net margin%
26.14
27.62
25.29
23.35
24.84
24.51
21.97
20.60
21.48
18.84
9.33
21.48
23.93
40
23.13
P/E ratio (avg)x
14.77
14.81
15.20
16.03
18.46
20.43
23.74
26.75
30.00
29.54
15.84
26.75
19.45
91
12.21
EV/EBITx
28.76
32.80
35.66
35.12
37.25
42.29
48.91
51.97
57.49
56.30
20.39
51.97
39.77
57
22.15
FCF yield (avg)%
3.36
4.58
4.59
6.41
6.46
7.25
7.32
5.01
6.37
3.81
11.15
6.37
5.69
65
3.58
FCF margin%
27.00
26.14
27.83
30.11
28.39
29.69
28.57
29.95
30.74
32.05
14.05
29.95
29.13
9
1.416
FCF / Net incomex
0.487
0.517
0.491
0.466
0.509
0.493
0.478
0.528
0.516
0.509
0.970
0.509
0.501
12
22.42
ROIC%
17.57
16.97
17.84
20.07
22.95
21.21
18.27
18.91
17.05
14.80
25.80
18.27
18.06
84
11.65
Return on equity%
22.41
22.68
20.00
21.23
23.67
21.17
19.00
16.46
19.00
16.48
24.30
19.00
20.59
39
19.57
Return on assets%
16.24
15.01
14.09
13.31
15.45
18.15
17.19
14.78
16.98
18.63
15.69
17.19
15.84
51
2.60
EPS$
8.57
9.35
8.22
7.49
7.73
7.84
7.59
8.22
8.18
7.09
2.66
(1.71%)
(2.80%)
—
28.61
EPS growth%
24.39
23.01
21.29
18.92
20.22
18.05
17.39
20.26
20.58
23.13
22.08
20.26
20.42
56
2.18
Bookvalue per sh$
3.83
3.92
3.86
4.47
4.46
5.01
5.05
4.75
4.96
5.60
11.57
4.65%
3.70%
—
8.94
FCF per share$
5.42
5.14
5.74
5.39
5.92
5.43
5.73
6.22
6.95
6.22
2.28
1.00%
0.41%
—
7.40
Dividend per sh$
11.76
12.06
11.63
12.82
12.82
11.90
11.59
11.26
12.69
13.90
9.35
1.63%
3.03%
—
4.61
Div yield (avg)%
19.13
17.19
16.13
15.42
18.08
20.41
20.91
19.58
17.77
20.13
4.77
20.13
18.61
26
4.71
Payout ratio%
25.48
24.00
24.55
24.72
25.25
27.09
28.22
26.57
24.37
23.99
9.98
26.57
24.99
86
242.8
Shares (diluted)M
325.1
389.1
427.5
460.7
472.0
475.4
563.9
593.0
631.6
754.9
240.3
9.85%
9.24%
56
2.18
Buyback yield%
14.84
14.55
13.91
12.66
15.31
16.60
16.93
14.51
12.93
10.89
27.62
14.51
14.53
47
0.322
D/E ratiox
0.952
1.048
1.178
1.134
1.163
1.128
1.163
1.304
1.447
1.404
1.702
1.304
1.163
76
1.758
Enterprise value$B
0.887
0.971
0.915
0.889
0.828
0.863
0.957
1.063
0.991
1.126
3.951
6.33%
3.40%
80
0.358
LT debt$B
0.770
0.714
0.793
0.824
0.921
0.964
1.049
1.100
1.138
1.292
0.335
7.00%
5.62%
45
Revenue
$7.047B
4.68%
1.00×
Cost of revenue
$4.933B
4.68%
1.00×
Operating expenses
$1.342B
5.04%
1.03×
Property and equipment
16.28%
Cash and investments
16.15%