2.197
Revenue$B
2.387
2.469
2.532
2.687
2.835
2.975
3.057
3.158
3.250
3.445
2.420
3.97%
4.20%
72
27.83
Revenue growth%
12.92
14.70
11.96
13.73
15.75
13.25
12.86
10.21
11.28
13.62
15.37
12.86
13.08
47
7.00
Gross margin%
31.41
28.86
30.06
31.45
34.27
34.05
33.31
32.22
31.93
33.60
12.05
33.31
32.08
72
9.94
Operating margin%
7.12
5.78
5.19
3.57
3.42
1.81
2.87
5.58
4.84
7.19
15.73
4.84
5.01
40
29.00
Net margin%
17.87
17.88
17.21
14.61
13.58
15.39
17.33
14.81
17.47
15.18
19.36
15.39
16.30
21
15.95
P/E ratio (avg)x
18.66
20.81
23.95
23.61
26.53
25.00
26.17
26.96
25.82
27.76
9.759
26.17
25.41
31
13.84
EV/EBITx
21.35
20.54
20.56
24.47
26.52
25.31
27.83
29.74
29.82
31.59
18.66
29.74
25.92
74
12.24
FCF yield (avg)%
15.99
18.03
16.44
18.22
15.87
15.79
14.60
15.03
15.96
14.11
15.89
15.03
15.91
66
2.56
FCF margin%
28.71
29.33
26.49
23.88
21.67
19.46
18.95
20.97
20.71
19.93
18.44
19.93
21.32
23
1.530
FCF / Net incomex
0.516
0.569
0.606
0.581
0.656
0.738
0.711
0.809
0.800
0.755
0.468
0.755
0.683
72
12.21
ROIC%
7.65
4.67
5.35
6.68
8.39
11.36
14.09
16.62
16.71
17.57
7.61
16.62
9.87
22
14.10
Return on equity%
20.93
20.52
22.57
23.22
20.89
20.11
21.59
18.95
16.29
14.15
12.65
18.95
20.71
44
15.70
Return on assets%
10.03
7.16
5.36
6.07
4.37
6.29
4.54
3.43
1.37
3.10
13.94
3.43
4.95
44
3.02
EPS$
7.98
9.58
10.34
12.30
14.61
15.71
18.50
20.29
20.98
25.09
3.15
11.42%
13.21%
—
7.26
EPS growth%
14.55
13.72
12.51
13.68
14.13
16.83
17.06
15.13
12.82
13.49
14.47
15.13
13.93
11
4.31
Bookvalue per sh$
8.97
9.86
11.83
13.43
16.05
15.52
15.81
18.13
21.08
21.15
1.97
5.67%
10.90%
—
4.82
FCF per share$
2.13
2.06
1.94
2.04
2.17
2.02
2.15
2.37
2.14
1.95
3.82
(2.10%)
(1.78%)
—
3.15
Dividend per sh$
1.40
1.32
1.16
1.26
1.10
0.95
0.87
0.90
0.93
1.02
4.98
(1.51%)
(4.45%)
—
8.62
Div yield (avg)%
9.11
11.85
9.98
10.17
12.53
10.89
8.58
8.35
8.02
8.52
24.85
8.52
9.54
80
26.49
Payout ratio%
7.47
8.90
8.51
9.09
10.16
12.05
13.39
14.12
16.86
18.31
19.56
14.12
11.11
13
91.08
Shares (diluted)M
110.8
122.8
145.9
171.3
189.2
198.7
216.8
242.0
233.0
251.2
95.26
5.83%
10.45%
55
24.06
Buyback yield%
25.55
25.79
24.67
22.03
23.99
21.58
21.49
21.98
19.97
20.30
19.53
21.49
22.01
33
0.540
D/E ratiox
1.690
1.955
1.849
1.970
1.914
1.838
2.047
2.320
2.241
2.132
0.263
2.132
1.963
66
1.078
Enterprise value$B
1.295
1.115
1.166
1.212
1.072
1.092
1.170
1.196
1.019
1.057
2.700
(0.27%)
(1.40%)
44
3.203
LT debt$B
0.646
0.599
0.623
0.579
0.596
0.582
0.537
0.493
0.504
0.483
2.379
(4.11%)
(3.31%)
62
Revenue
$3.445B
4.20%
1.00×
Cost of revenue
$2.259B
4.21%
1.00×
Operating expenses
$832.7M
4.03%
0.98×
Cash and investments
14.82%