1.495
Revenue$B
2.094
2.271
2.428
2.582
2.785
2.990
3.289
3.583
3.889
4.284
1.669
8.99%
8.11%
6
12.29
Revenue growth%
21.47
19.68
21.23
20.11
21.40
18.48
19.58
19.84
18.21
20.21
17.96
19.58
19.97
95
23.81
Gross margin%
8.69
6.51
4.50
4.75
5.72
6.21
6.70
5.57
5.19
2.21
12.81
5.57
5.65
72
3.81
Operating margin%
4.90
2.78
4.43
3.04
0.80
1.64
1.20
0.40
0.40
0.40
24.46
0.40
1.42
17
12.68
Net margin%
31.27
31.08
28.91
30.13
32.25
30.07
30.21
28.33
26.70
24.10
12.64
28.33
30.10
60
14.86
P/E ratio (avg)x
30.40
30.16
27.86
29.28
28.80
32.44
31.75
30.11
29.41
32.89
15.76
31.75
30.13
56
37.47
EV/EBITx
31.99
28.08
24.39
21.74
22.81
23.05
20.65
22.33
22.52
21.49
8.755
22.33
22.67
19
20.50
FCF yield (avg)%
26.71
28.04
30.43
30.66
31.79
32.60
34.05
33.37
35.61
38.12
29.61
34.05
32.19
17
12.64
FCF margin%
11.68
11.56
13.20
14.46
12.76
14.38
17.25
19.70
16.95
19.34
19.92
17.25
14.42
7
1.532
FCF / Net incomex
0.723
0.811
0.846
0.834
0.805
0.895
0.994
1.035
1.026
1.126
0.252
1.026
0.871
7
19.40
ROIC%
16.24
18.62
21.61
19.39
20.72
19.81
22.24
20.37
23.23
24.40
12.24
22.24
20.55
49
10.20
Return on equity%
19.62
17.13
20.02
17.79
16.03
16.60
17.57
15.52
14.82
15.86
3.27
15.86
16.86
63
11.02
Return on assets%
23.06
21.69
18.95
16.73
16.14
19.01
20.85
21.23
20.05
20.00
16.85
20.05
20.03
58
3.52
EPS$
4.66
4.69
4.52
4.79
5.03
5.03
5.13
4.35
4.04
3.90
3.88
(4.95%)
(1.03%)
—
8.66
EPS growth%
15.32
14.50
11.92
14.03
14.01
14.82
13.32
15.75
15.98
15.01
8.98
15.01
14.66
11
2.61
Bookvalue per sh$
4.19
3.65
3.30
3.04
2.72
2.63
2.61
2.64
2.71
2.38
1.00
(2.67%)
(5.05%)
—
5.42
FCF per share$
4.31
4.76
4.44
4.32
4.26
4.48
4.65
4.61
4.58
4.59
2.31
1.52%
1.13%
—
3.91
Dividend per sh$
3.90
4.02
4.38
4.79
4.64
4.10
4.21
4.00
3.97
3.90
4.64
(3.40%)
0.13%
—
5.17
Div yield (avg)%
21.38
20.02
21.15
18.30
20.02
20.19
18.98
19.90
22.82
22.06
17.50
20.19
20.11
75
13.98
Payout ratio%
21.93
21.69
23.92
21.58
24.52
25.91
25.48
28.14
26.54
29.04
7.90
26.54
25.00
88
98.90
Shares (diluted)M
110.0
120.8
134.9
148.9
171.1
179.4
188.1
200.0
227.0
254.2
100.2
8.23%
9.40%
68
14.50
Buyback yield%
3.74
2.59
4.10
5.14
2.52
0.40
0.40
0.41
1.44
3.74
19.52
0.41
2.55
94
1.556
D/E ratiox
0.299
0.322
0.342
0.329
0.312
0.335
0.377
0.422
0.464
0.437
1.654
0.422
0.338
50
0.331
Enterprise value$B
3.440
3.329
3.337
3.349
3.422
3.952
3.911
4.348
4.865
4.992
2.750
7.84%
5.32%
93
4.750
LT debt$B
1.749
1.884
2.278
2.747
3.046
3.238
3.924
4.264
4.743
5.665
2.124
13.21%
12.63%
78
Revenue
$4.284B
8.11%
1.00×
Cost of revenue
$2.389B
7.77%
0.97×
Operating expenses
$479.2M
9.47%
1.13×
Cash and investments
18.45%