2.633
Revenue$B
3.415
3.694
3.961
4.160
4.498
4.809
5.200
5.538
5.884
6.309
2.833
7.00%
7.02%
32
2.72
Revenue growth%
20.72
22.24
20.91
19.84
21.51
20.74
20.28
22.53
24.31
27.21
3.44
22.53
21.21
84
3.04
Gross margin%
20.76
20.00
22.41
22.06
21.37
19.70
21.15
22.23
21.17
20.17
26.01
21.15
21.16
22
3.91
Operating margin%
7.68
8.97
9.00
9.28
7.98
7.34
10.30
12.28
10.48
13.21
22.77
10.48
9.14
77
20.27
Net margin%
37.37
38.87
37.96
38.35
40.95
39.35
41.60
43.54
42.10
44.45
23.50
42.10
40.15
51
29.23
P/E ratio (avg)x
14.63
13.41
13.71
14.42
12.49
10.63
9.735
9.454
8.248
8.940
33.62
9.454
11.56
42
20.28
EV/EBITx
19.80
19.55
22.07
26.41
31.73
32.73
31.90
38.36
42.54
46.68
31.76
38.36
31.81
19
5.74
FCF yield (avg)%
10.98
9.69
8.29
10.67
9.46
7.79
9.57
12.02
11.24
11.36
15.13
11.24
10.18
94
14.66
FCF margin%
0.53
0.40
2.94
4.24
3.57
2.51
0.40
2.13
0.40
1.90
12.16
1.90
2.01
71
0.778
FCF / Net incomex
1.335
1.356
1.452
1.345
1.374
1.323
1.403
1.447
1.602
1.592
1.663
1.447
1.389
60
6.88
ROIC%
15.60
15.55
17.63
19.19
17.45
17.53
20.48
23.22
23.62
24.32
20.94
23.22
18.41
53
17.44
Return on equity%
4.22
1.88
3.04
3.21
0.75
2.70
2.22
1.74
1.31
0.40
14.16
1.74
2.05
86
6.62
Return on assets%
5.36
6.11
7.01
4.75
2.61
2.26
2.82
5.14
4.87
6.01
13.26
4.87
5.00
57
0.44
EPS$
1.49
1.32
1.46
1.59
1.45
1.29
1.38
1.50
1.50
1.55
0.48
1.42%
0.72%
—
11.87
EPS growth%
30.27
28.99
27.13
28.21
29.06
31.83
30.68
30.28
31.97
30.27
24.70
30.68
30.27
25
0.99
Bookvalue per sh$
0.96
1.07
1.06
1.08
0.99
0.98
0.95
1.00
0.92
1.00
0.38
0.12%
1.30%
—
1.00
FCF per share$
0.89
0.84
0.74
0.66
0.62
0.69
0.67
0.71
0.69
0.75
1.14
3.77%
(2.43%)
—
0.23
Dividend per sh$
1.20
1.24
1.22
1.24
1.23
1.24
1.32
1.30
1.42
1.39
0.50
2.48%
2.13%
—
26.50
Div yield (avg)%
30.50
28.79
30.87
30.24
31.47
31.74
33.30
34.83
35.86
34.91
10.01
34.83
31.61
56
18.28
Payout ratio%
18.32
18.08
16.60
16.19
18.65
18.14
16.30
15.59
18.37
16.69
10.19
16.69
17.39
49
1.779
Shares (diluted)B
2.093
2.251
2.250
2.260
2.233
2.455
2.315
2.201
2.119
2.369
1.820
1.19%
2.09%
40
27.83
Buyback yield%
10.02
9.54
8.97
6.91
4.42
1.51
0.40
0.40
1.77
1.60
21.79
1.51
3.10
69
1.342
D/E ratiox
0.923
0.883
0.863
0.968
0.933
0.880
0.962
1.063
1.168
1.289
1.399
1.063
0.947
21
1.720
Enterprise value$B
3.554
4.000
4.431
5.147
5.676
6.692
6.873
7.605
7.489
8.685
0.840
8.88%
9.68%
46
2.460
LT debt$B
1.809
1.682
1.881
2.154
2.092
2.172
2.254
2.586
2.945
3.412
3.218
10.27%
6.26%
95
Revenue
$6.309B
7.02%
1.00×
Cost of revenue
$4.416B
7.02%
1.00×
Operating expenses
$1.004B
6.86%
0.99×
Cash and investments
20.67%
Property and equipment
17.10%