1.812
Revenue$B
5.529
5.631
5.587
5.537
5.504
5.605
5.736
5.629
5.674
5.557
1.851
0.19%
0.07%
15
6.95
Revenue growth%
15.22
12.70
10.33
10.01
12.48
13.57
15.46
17.02
19.02
18.03
22.43
17.02
14.40
74
24.03
Gross margin%
17.16
19.41
22.03
23.23
20.35
18.45
18.55
20.31
20.63
22.46
13.12
20.31
20.33
63
24.95
Operating margin%
18.78
16.19
16.47
16.60
14.47
14.71
16.64
17.70
20.45
19.46
27.61
17.70
16.62
92
24.92
Net margin%
21.79
22.22
20.60
20.02
22.87
23.55
26.03
23.20
25.70
23.21
29.52
23.55
23.04
92
9.830
P/E ratio (avg)x
30.09
30.56
33.23
36.36
34.64
36.32
41.57
43.31
48.20
45.96
35.30
43.31
36.34
47
9.430
EV/EBITx
35.17
40.68
43.76
41.12
44.98
48.17
52.41
50.47
53.41
57.23
11.77
52.41
46.58
93
6.54
FCF yield (avg)%
22.43
24.37
24.52
25.35
27.30
24.70
24.83
27.31
28.30
26.38
4.03
26.38
25.09
50
18.46
FCF margin%
33.35
35.14
37.09
36.69
38.21
37.49
38.20
39.21
42.18
40.43
28.12
39.21
37.84
9
1.063
FCF / Net incomex
1.879
1.803
1.992
2.334
2.585
2.826
2.786
3.064
3.278
3.177
1.289
3.064
2.685
76
9.23
ROIC%
18.74
17.89
18.58
20.45
19.57
20.40
19.88
20.07
17.52
14.88
7.51
19.88
19.15
62
2.61
Return on equity%
4.85
4.18
2.38
5.37
6.60
5.93
5.28
7.85
5.42
8.32
4.14
5.93
5.40
47
16.95
Return on assets%
24.61
22.98
25.23
28.18
30.99
31.35
29.47
28.21
25.65
26.34
4.48
28.21
27.26
5
3.01
EPS$
3.09
3.39
3.38
3.24
3.41
3.42
3.95
4.60
5.37
6.11
3.21
12.36%
7.94%
—
29.69
EPS growth%
18.11
16.02
15.19
14.00
14.98
17.25
18.64
16.02
14.23
12.57
23.65
16.02
15.60
83
0.92
Bookvalue per sh$
4.51
5.25
5.03
5.24
5.24
6.02
6.54
6.55
7.20
7.75
2.86
8.14%
6.42%
—
1.25
FCF per share$
2.59
2.68
2.46
2.73
2.98
2.95
2.81
2.59
2.69
2.77
3.21
(1.42%)
1.05%
—
1.57
Dividend per sh$
2.18
2.04
2.32
2.18
2.42
2.24
2.09
2.17
2.46
2.46
0.67
0.34%
1.05%
—
6.08
Div yield (avg)%
27.45
27.94
27.49
26.79
28.57
25.93
27.31
28.96
30.79
31.97
17.83
28.96
27.72
78
15.89
Payout ratio%
15.45
18.01
16.83
17.85
16.03
15.19
18.12
20.84
20.57
19.55
28.35
19.55
17.93
72
0.619
Shares (diluted)B
0.887
0.991
0.951
0.948
1.068
1.236
1.451
1.439
1.589
1.887
0.619
12.06%
8.70%
5
26.76
Buyback yield%
10.86
11.36
13.79
16.16
18.08
17.26
20.19
22.59
23.79
23.06
3.87
22.59
17.67
38
0.455
D/E ratiox
0.974
0.961
0.943
1.054
0.978
0.941
1.013
0.975
1.030
1.077
1.685
1.013
0.976
50
3.840
Enterprise value$B
0.535
0.625
0.733
0.768
0.892
1.036
1.078
1.111
1.185
1.240
1.271
6.83%
10.52%
26
6.208
LT debt$B
3.253
3.040
2.811
3.074
3.145
3.090
3.440
3.562
3.330
3.566
5.322
2.55%
2.09%
19
Revenue
$5.557B
0.07%
1.00×
Cost of revenue
$3.521B
(0.17%)
0.98×
Operating expenses
$630.3M
1.39%
1.14×
Cash and investments
14.36%