1.405
Revenue$B
1.989
1.969
1.970
1.973
1.954
1.919
1.902
1.939
1.979
2.016
1.550
0.63%
0.19%
67
19.74
Revenue growth%
21.59
22.92
24.87
26.44
28.67
28.94
28.53
26.27
28.50
26.28
11.35
28.50
26.36
36
18.88
Gross margin%
10.80
10.49
12.90
11.34
10.05
8.96
11.16
10.65
11.24
13.01
13.71
11.16
10.98
7
15.18
Operating margin%
26.61
25.77
26.10
27.10
25.26
26.55
25.99
27.30
25.46
24.85
18.02
25.99
26.05
37
10.73
Net margin%
29.55
26.63
29.61
28.90
29.63
31.29
31.26
32.94
30.91
28.85
11.98
31.26
29.62
62
37.15
P/E ratio (avg)x
14.15
13.36
12.24
12.20
10.49
9.013
7.922
7.311
7.332
7.223
29.19
7.332
9.753
49
28.69
EV/EBITx
40.64
44.91
42.94
46.41
43.12
45.41
44.97
46.87
51.71
54.75
22.62
46.87
45.19
21
22.54
FCF yield (avg)%
28.90
30.30
31.79
32.57
34.91
36.32
37.00
35.81
33.08
34.57
17.33
35.81
33.83
78
19.27
FCF margin%
4.98
2.27
5.22
3.91
4.94
2.59
1.22
0.40
3.15
4.41
8.50
2.59
3.53
41
0.582
FCF / Net incomex
1.419
1.603
1.769
1.627
1.674
1.588
1.750
1.726
1.790
1.906
1.144
1.750
1.700
29
13.44
ROIC%
12.26
13.09
15.36
15.16
17.30
16.58
13.90
15.94
18.43
20.38
9.09
16.58
15.65
39
13.61
Return on equity%
5.15
3.97
1.27
0.40
0.40
0.40
0.40
1.19
0.94
3.77
16.54
0.94
1.07
79
6.75
Return on assets%
18.87
17.54
18.43
18.12
20.70
23.12
20.36
21.23
21.28
20.14
7.85
21.23
20.25
56
0.17
EPS$
0.18
0.17
0.17
0.16
0.18
0.17
0.15
0.15
0.15
0.14
0.18
(4.46%)
(2.68%)
—
5.87
EPS growth%
18.18
19.83
21.21
20.25
17.45
18.43
15.85
13.23
14.27
13.15
14.74
14.27
17.82
56
0.12
Bookvalue per sh$
0.15
0.15
0.15
0.16
0.17
0.18
0.16
0.15
0.14
0.13
0.44
(5.82%)
(2.98%)
—
0.49
FCF per share$
0.14
0.14
0.15
0.14
0.15
0.17
0.20
0.21
0.22
0.23
0.59
8.74%
4.81%
—
0.56
Dividend per sh$
0.23
0.24
0.21
0.19
0.18
0.16
0.14
0.13
0.13
0.11
0.37
(8.56%)
(5.99%)
—
8.70
Div yield (avg)%
26.03
24.20
25.95
26.49
25.33
26.17
23.69
21.77
23.71
21.54
25.27
23.69
24.76
52
4.22
Payout ratio%
3.29
0.51
0.40
0.40
1.13
3.33
5.50
6.27
8.76
9.90
24.34
6.27
3.31
27
1.971
Shares (diluted)B
3.072
3.192
3.326
3.780
3.914
4.019
4.613
4.777
5.386
5.816
1.923
8.24%
6.39%
94
26.63
Buyback yield%
17.73
15.91
16.92
15.71
17.04
15.67
14.23
13.48
15.72
14.23
15.35
14.23
15.71
70
0.562
D/E ratiox
0.251
0.267
0.260
0.258
0.229
0.249
0.234
0.228
0.240
0.217
0.393
0.234
0.245
48
1.700
Enterprise value$B
1.154
0.989
1.006
1.062
1.102
0.980
1.001
0.977
0.844
0.843
0.504
(5.21%)
(4.49%)
24
1.419
LT debt$B
1.023
1.045
1.034
1.058
1.108
1.010
1.149
1.202
1.138
1.214
1.371
1.84%
1.61%
75
Revenue
$2.016B
0.19%
1.00×
Cost of revenue
$1.142B
0.30%
1.01×
Operating expenses
$295.0M
0.39%
1.02×
Cash and investments
15.84%