1.811
Revenue$B
1.680
1.786
1.899
1.955
2.034
2.137
2.196
2.270
2.336
2.413
2.026
3.48%
3.97%
48
16.36
Revenue growth%
7.27
9.08
7.55
8.04
7.86
6.45
4.16
1.67
0.60
2.92
18.35
2.92
6.86
42
9.91
Gross margin%
5.30
2.45
4.11
6.80
7.83
8.47
8.51
8.67
6.88
6.51
18.77
8.47
6.84
20
7.64
Operating margin%
18.79
16.78
14.40
16.29
18.46
17.12
17.68
16.40
18.71
16.13
24.45
17.12
16.95
33
9.82
Net margin%
4.49
7.40
6.89
7.10
8.96
9.99
10.60
7.62
5.39
3.41
25.85
7.62
7.25
41
17.59
P/E ratio (avg)x
17.68
15.64
14.41
14.62
13.46
12.66
12.11
12.48
12.78
12.03
22.87
12.48
13.12
50
30.67
EV/EBITx
40.64
39.61
42.67
46.04
46.10
43.16
49.92
53.11
56.34
52.51
37.93
52.51
46.07
92
23.17
FCF yield (avg)%
18.82
17.23
16.40
16.21
18.15
19.87
19.83
18.75
21.27
18.97
9.18
19.83
18.79
16
8.76
FCF margin%
21.38
19.30
20.32
22.82
20.72
18.47
18.22
19.30
20.71
20.05
22.51
19.30
20.19
69
0.566
FCF / Net incomex
0.948
1.034
0.977
0.966
0.961
1.081
1.217
1.395
1.331
1.418
0.188
1.331
1.057
25
29.61
ROIC%
31.10
33.02
30.79
32.49
34.10
34.95
33.15
33.32
32.12
32.24
19.23
33.15
32.76
33
20.92
Return on equity%
27.24
27.88
29.57
27.03
24.77
23.09
22.70
24.12
22.69
23.48
22.18
23.09
24.45
28
20.81
Return on assets%
28.61
25.81
22.87
24.39
23.20
24.71
26.71
24.89
22.82
21.52
15.78
24.71
24.55
27
0.18
EPS$
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.08
0.20
2.55%
4.62%
—
10.81
EPS growth%
16.09
18.34
18.70
15.93
13.47
12.46
13.60
11.24
8.42
8.94
18.28
11.24
13.54
26
0.20
Bookvalue per sh$
0.18
0.17
0.19
0.21
0.25
0.28
0.31
0.34
0.40
0.46
0.18
13.10%
9.91%
—
0.05
FCF per share$
0.22
0.24
0.24
0.23
0.24
0.26
0.27
0.27
0.26
0.29
0.07
3.75%
2.69%
—
0.06
Dividend per sh$
0.13
0.14
0.14
0.16
0.17
0.18
0.19
0.19
0.20
0.21
0.12
3.63%
4.78%
—
17.36
Div yield (avg)%
4.39
3.83
4.80
3.59
2.92
4.07
2.40
1.08
1.38
0.40
5.40
1.38
3.25
76
14.15
Payout ratio%
16.23
18.89
19.69
21.31
19.84
18.80
19.41
20.90
19.78
21.64
14.85
19.78
19.74
79
3.066
Shares (diluted)B
5.489
5.418
6.289
6.129
6.056
6.880
7.145
8.541
8.558
8.738
3.088
7.61%
5.68%
84
11.61
Buyback yield%
17.98
17.17
18.87
16.05
16.23
18.12
16.52
19.21
20.98
18.38
13.13
18.38
18.05
92
1.520
D/E ratiox
0.448
0.479
0.492
0.542
0.517
0.533
0.573
0.658
0.642
0.740
1.597
0.642
0.537
35
0.189
Enterprise value$B
3.400
3.886
4.559
4.718
5.409
5.342
5.919
6.918
8.078
9.061
1.692
10.87%
11.38%
60
1.748
LT debt$B
1.944
1.977
2.003
1.847
1.883
1.677
1.677
1.687
1.544
1.503
1.848
(4.41%)
(2.51%)
70
Revenue
$2.413B
3.97%
1.00×
Cost of revenue
$1.248B
3.81%
0.99×
Operating expenses
$453.4M
4.31%
1.03×
Cash and investments
17.84%