0.875
Revenue$B
3.005
3.074
3.166
3.179
3.272
3.358
3.371
3.393
3.463
3.549
0.906
1.64%
1.71%
15
25.36
Revenue growth%
11.55
14.10
11.55
13.42
12.89
13.44
13.57
15.26
16.10
14.77
12.84
14.77
13.51
52
25.96
Gross margin%
16.73
17.30
17.22
16.30
19.19
19.59
22.16
23.65
21.95
19.50
2.31
21.95
19.35
48
10.24
Operating margin%
6.67
5.67
8.14
9.81
9.69
11.08
11.08
13.54
11.87
13.48
8.00
11.87
10.44
14
5.32
Net margin%
11.65
9.34
8.97
11.34
8.86
10.03
7.31
9.59
10.25
8.96
17.92
9.59
9.47
90
26.54
P/E ratio (avg)x
28.69
33.65
32.60
30.85
32.34
37.70
38.76
39.53
39.73
41.96
8.693
39.53
35.68
62
34.99
EV/EBITx
30.50
30.94
28.78
26.85
27.74
27.70
27.30
27.02
28.32
24.28
32.33
27.30
27.72
76
21.54
FCF yield (avg)%
18.64
16.57
19.55
16.85
14.11
15.75
15.60
16.40
13.84
16.34
10.56
15.75
16.37
55
28.55
FCF margin%
11.15
9.81
10.10
11.56
8.64
9.20
7.98
10.15
8.44
5.62
18.06
8.44
9.51
5
1.790
FCF / Net incomex
0.993
0.927
0.942
0.965
0.959
1.110
1.184
1.113
1.268
1.256
0.954
1.184
1.051
35
13.49
ROIC%
8.83
9.82
7.22
9.00
6.60
7.81
5.24
3.69
5.13
7.12
21.74
5.24
7.17
44
27.83
Return on equity%
6.53
7.67
6.20
8.92
11.32
9.90
12.01
11.76
13.45
10.91
15.06
11.76
10.40
72
5.33
Return on assets%
18.60
20.15
19.14
18.22
20.38
17.84
15.22
17.12
16.16
13.83
3.74
16.16
18.03
38
0.46
EPS$
1.11
1.32
1.39
1.64
1.80
1.83
2.18
2.22
2.48
2.54
0.47
7.10%
9.25%
—
13.09
EPS growth%
6.54
3.62
2.82
5.64
6.24
6.40
8.57
10.80
12.04
12.62
5.51
10.80
6.47
45
0.22
Bookvalue per sh$
0.20
0.18
0.21
0.22
0.23
0.24
0.25
0.25
0.27
0.27
0.53
3.48%
4.23%
—
0.52
FCF per share$
1.09
1.15
1.08
1.02
1.05
1.04
1.11
1.09
1.07
1.07
0.93
0.40%
(0.32%)
—
0.32
Dividend per sh$
0.62
0.58
0.54
0.49
0.47
0.51
0.48
0.44
0.44
0.38
0.16
(4.19%)
(5.19%)
—
18.78
Div yield (avg)%
8.54
5.90
7.40
9.56
7.25
9.88
7.13
9.41
6.83
4.46
23.60
7.13
7.32
56
4.59
Payout ratio%
12.41
11.62
14.27
14.66
14.81
12.54
13.92
11.38
12.67
14.44
22.94
12.67
13.30
85
2.573
Shares (diluted)B
2.289
2.021
2.075
2.038
2.208
2.205
2.365
2.342
2.141
1.818
2.566
(3.81%)
(2.83%)
75
5.44
Buyback yield%
24.87
23.30
22.79
24.39
22.55
25.33
26.54
27.76
26.95
28.39
7.55
26.95
25.10
58
1.749
D/E ratiox
0.514
0.504
0.452
0.461
0.397
0.378
0.378
0.368
0.323
0.302
1.225
0.368
0.387
16
0.765
Enterprise value$B
0.305
0.318
0.370
0.364
0.431
0.502
0.577
0.603
0.695
0.733
2.419
11.22%
9.03%
83
1.039
LT debt$B
3.523
4.094
4.408
4.558
5.288
5.493
6.482
7.495
8.957
9.180
2.588
11.67%
11.79%
71
Revenue
$3.549B
1.71%
1.00×
Cost of revenue
$2.484B
1.71%
1.00×
Operating expenses
$584.7M
1.78%
1.01×
Goodwill & intangibles
18.05%
Cash and investments
16.08%