1.016
Revenue$B
2.527
2.593
2.661
2.804
2.965
3.109
3.145
3.184
3.285
3.382
1.112
2.66%
3.50%
25
21.03
Revenue growth%
9.61
6.68
6.10
7.14
9.25
11.61
9.82
7.95
7.20
7.47
27.81
7.95
7.71
44
29.89
Gross margin%
4.62
2.36
5.30
6.14
6.39
4.08
3.99
4.34
7.31
9.60
29.30
4.34
4.96
51
4.17
Operating margin%
23.92
22.35
20.47
19.20
19.23
17.72
16.71
14.64
14.53
11.86
6.46
14.64
18.46
73
27.62
Net margin%
9.38
9.59
11.50
10.97
12.12
11.97
14.48
16.45
14.18
16.46
17.95
14.48
12.05
33
9.641
P/E ratio (avg)x
38.97
44.73
48.90
47.63
46.09
50.75
57.34
61.16
58.59
59.92
27.27
58.59
49.82
38
21.69
EV/EBITx
30.27
32.59
33.42
35.02
35.35
34.46
36.29
37.36
33.32
32.60
16.61
34.46
33.94
36
17.72
FCF yield (avg)%
18.42
17.58
18.28
17.10
16.33
14.76
15.88
18.20
18.52
18.27
14.77
18.20
17.89
58
25.36
FCF margin%
12.68
15.50
14.80
17.18
15.68
16.66
18.17
20.89
22.01
19.18
18.67
19.18
16.92
61
1.047
FCF / Net incomex
1.935
2.320
2.438
2.750
3.120
3.622
4.061
4.039
4.560
4.907
0.305
4.061
3.371
11
15.52
ROIC%
9.17
8.69
6.04
8.26
10.52
11.17
12.75
10.56
11.68
10.25
18.25
11.17
10.39
39
4.82
Return on equity%
11.28
9.33
7.87
9.74
11.81
14.71
14.37
14.13
14.08
16.59
25.44
14.37
12.94
94
23.62
Return on assets%
19.05
19.68
22.30
21.61
21.82
21.80
23.94
22.62
24.01
21.31
6.44
22.62
21.81
10
0.34
EPS$
0.23
0.25
0.28
0.29
0.33
0.38
0.45
0.49
0.48
0.48
0.37
7.47%
7.05%
—
7.60
EPS growth%
19.03
17.32
16.55
16.75
17.79
19.25
22.18
19.78
22.65
23.09
21.62
22.18
19.14
94
0.06
Bookvalue per sh$
0.17
0.16
0.16
0.15
0.17
0.19
0.18
0.20
0.18
0.17
0.21
0.24%
1.17%
—
0.08
FCF per share$
0.31
0.31
0.36
0.37
0.37
0.38
0.40
0.38
0.45
0.51
0.20
7.01%
7.06%
—
0.10
Dividend per sh$
0.31
0.31
0.32
0.32
0.36
0.35
0.33
0.34
0.33
0.33
0.07
(1.81%)
(0.10%)
—
21.90
Div yield (avg)%
3.48
4.36
5.88
7.20
7.25
10.17
11.88
13.51
15.60
17.11
18.27
13.51
8.71
49
5.64
Payout ratio%
10.57
11.07
9.28
7.61
9.61
9.93
9.47
7.82
7.81
4.96
21.81
7.82
9.37
44
3.963
Shares (diluted)B
5.890
7.107
8.152
8.507
9.805
11.06
12.18
13.62
15.63
18.05
4.015
12.98%
11.89%
61
3.46
Buyback yield%
10.20
12.05
11.91
11.61
13.64
12.31
13.46
14.32
15.96
15.95
13.97
14.32
12.88
61
1.231
D/E ratiox
0.461
0.422
0.436
0.430
0.389
0.365
0.325
0.325
0.295
0.259
0.400
0.325
0.377
47
1.366
Enterprise value$B
1.637
1.620
1.898
2.173
2.169
2.431
2.371
2.337
2.359
2.514
0.714
3.00%
5.87%
33
0.543
LT debt$B
1.808
2.010
1.976
1.981
1.931
1.891
2.086
2.125
2.158
2.061
2.221
1.31%
0.73%
29
Revenue
$3.382B
3.50%
1.00×
Cost of revenue
$2.219B
3.80%
1.03×
Operating expenses
$684.6M
3.19%
0.97×