1.148
Revenue$B
4.226
4.557
4.974
5.322
5.805
6.236
6.916
7.531
8.099
8.762
1.284
8.59%
8.68%
17
11.99
Revenue growth%
9.45
10.07
10.59
12.28
12.65
14.24
15.39
15.84
17.88
20.50
21.35
15.84
13.45
23
5.90
Gross margin%
15.80
18.18
15.26
16.58
17.76
16.28
16.59
14.51
15.40
17.19
28.34
16.28
16.43
80
25.56
Operating margin%
4.68
6.57
9.38
12.04
12.76
11.64
12.63
13.21
10.23
9.84
9.56
11.64
10.94
57
28.54
Net margin%
15.53
16.20
16.41
15.79
16.88
19.42
16.93
14.33
16.51
13.80
3.66
16.51
16.30
40
12.75
P/E ratio (avg)x
8.652
9.977
11.55
11.88
12.23
11.37
12.33
11.59
13.28
14.94
33.42
12.33
11.73
57
11.76
EV/EBITx
29.48
32.34
35.32
32.03
28.84
26.37
29.97
33.07
32.20
30.33
21.67
30.33
31.18
51
29.77
FCF yield (avg)%
14.31
13.81
12.00
10.81
8.74
5.85
4.26
4.13
3.67
2.97
12.96
4.13
7.29
20
2.19
FCF margin%
17.35
19.59
21.86
23.39
26.10
23.15
20.34
17.55
15.60
14.31
25.11
17.55
19.97
80
0.264
FCF / Net incomex
0.975
0.997
1.079
1.100
1.156
1.207
1.280
1.382
1.468
1.276
1.746
1.280
1.182
60
16.56
ROIC%
23.86
25.41
26.89
26.42
27.15
28.62
28.78
30.44
32.97
32.47
10.44
30.44
27.89
84
27.00
Return on equity%
18.90
21.39
21.55
20.77
17.84
20.14
18.89
20.36
22.86
23.24
10.34
20.36
20.57
11
19.24
Return on assets%
19.05
16.75
14.34
14.56
12.37
13.57
11.32
9.94
8.73
9.75
21.49
9.94
12.97
9
4.61
EPS$
8.91
9.53
10.76
11.23
11.30
11.99
14.24
16.00
17.48
19.22
5.15
11.20%
7.97%
—
24.28
EPS growth%
17.14
17.65
15.18
13.73
11.50
11.49
9.65
10.69
9.78
10.38
25.64
10.38
11.49
25
6.53
Bookvalue per sh$
8.31
8.96
8.66
8.71
9.04
8.24
7.48
7.62
8.10
8.54
4.60
(1.13%)
0.26%
—
10.45
FCF per share$
5.75
6.03
7.01
7.74
7.94
9.26
10.58
11.70
12.78
14.46
3.67
12.73%
11.11%
—
8.47
Dividend per sh$
12.42
13.91
14.37
15.63
16.54
18.79
18.04
19.86
21.69
21.03
11.09
4.92%
6.40%
—
10.55
Div yield (avg)%
7.26
9.96
9.06
10.15
10.74
12.52
12.66
12.06
9.63
9.18
6.67
12.06
10.05
88
28.78
Payout ratio%
6.10
3.44
5.12
4.92
4.00
6.78
5.72
6.32
6.11
6.15
23.51
6.15
5.91
51
229.4
Shares (diluted)M
232.4
244.2
263.9
281.8
285.2
321.6
292.5
303.2
336.0
313.4
234.6
1.91%
3.81%
46
27.43
Buyback yield%
10.45
13.43
12.98
12.62
14.69
13.21
10.35
9.31
10.87
13.20
5.84
10.87
12.80
68
1.275
D/E ratiox
0.946
1.088
1.141
1.294
1.317
1.266
1.242
1.374
1.590
1.663
0.362
1.374
1.280
90
7.617
Enterprise value$B
9.608
10.59
10.55
11.27
11.07
9.745
9.831
9.660
10.07
9.026
4.057
(4.00%)
0.06%
72
3.729
LT debt$B
5.046
5.630
6.284
6.717
7.425
7.433
7.185
8.454
9.699
9.901
8.044
5.92%
6.50%
68
Revenue
$8.762B
8.68%
1.00×
Cost of revenue
$6.057B
8.87%
1.02×
Operating expenses
$1.028B
7.81%
0.92×
Property and equipment
16.51%
Cash and investments
14.61%