3.214
Revenue$B
2.130
2.187
2.268
2.390
2.496
2.590
2.746
2.935
3.101
3.245
3.453
5.39%
4.59%
69
23.42
Revenue growth%
13.60
14.66
15.91
15.71
13.99
12.93
14.38
14.58
13.20
15.93
29.86
14.38
14.48
50
2.57
Gross margin%
7.33
7.75
10.14
10.61
9.04
11.90
11.31
13.02
11.50
13.84
18.26
11.90
10.96
59
28.98
Operating margin%
23.99
23.14
24.67
25.49
24.67
27.06
24.45
27.13
29.54
28.63
24.24
27.13
25.08
24
15.18
Net margin%
32.37
34.33
34.49
32.93
31.22
33.14
35.28
33.62
34.27
37.25
26.60
34.27
33.95
49
21.09
P/E ratio (avg)x
11.22
10.38
11.26
10.48
9.356
8.465
9.238
8.188
7.869
7.667
24.24
8.188
9.297
72
34.06
EV/EBITx
23.76
24.15
22.54
23.86
25.56
24.43
24.58
24.01
23.73
23.72
13.56
24.01
23.94
27
13.17
FCF yield (avg)%
1.98
3.04
5.07
2.70
2.20
0.40
3.11
2.30
0.40
0.93
21.62
0.93
2.25
66
26.02
FCF margin%
9.15
9.79
11.47
13.36
12.09
14.94
16.98
16.94
15.92
15.02
22.27
15.92
14.15
5
1.757
FCF / Net incomex
0.427
0.419
0.409
0.368
0.353
0.386
0.368
0.343
0.315
0.340
0.670
0.343
0.368
36
17.55
ROIC%
21.66
24.09
25.91
26.64
28.11
29.44
31.60
31.23
29.47
30.34
15.71
30.34
28.77
39
12.67
Return on equity%
16.18
15.39
14.37
13.10
13.71
13.68
15.42
14.39
11.44
11.59
4.73
13.68
14.04
48
8.91
Return on assets%
26.77
29.40
29.20
32.08
34.77
33.38
31.70
30.90
32.14
29.24
25.31
31.70
31.30
53
0.31
EPS$
0.48
0.52
0.57
0.54
0.57
0.60
0.56
0.63
0.64
0.65
0.32
2.72%
3.00%
—
28.45
EPS growth%
8.34
6.39
4.20
4.20
2.09
3.38
1.62
2.18
1.05
0.40
18.80
1.62
2.78
31
1.15
Bookvalue per sh$
1.32
1.43
1.53
1.79
1.69
1.87
2.11
2.06
2.11
2.28
1.13
6.14%
5.64%
—
0.29
FCF per share$
0.98
0.89
0.84
0.79
0.81
0.89
0.89
0.98
0.87
0.92
0.61
2.68%
(0.97%)
—
0.77
Dividend per sh$
0.65
0.59
0.62
0.64
0.68
0.76
0.69
0.65
0.63
0.61
0.52
(2.27%)
(1.89%)
—
4.78
Div yield (avg)%
23.00
20.13
19.00
19.52
21.83
19.41
21.25
18.65
16.67
15.99
24.76
18.65
19.46
93
2.18
Payout ratio%
30.17
30.13
29.74
32.46
34.44
35.25
32.40
30.92
33.51
34.59
25.84
33.51
32.43
94
2.370
Shares (diluted)B
3.664
4.134
4.861
4.727
5.136
5.625
6.037
6.659
7.859
7.519
2.431
7.92%
8.77%
14
16.61
Buyback yield%
13.25
10.37
10.19
10.62
8.97
10.44
12.22
10.70
11.63
14.34
8.72
11.63
10.66
40
1.658
D/E ratiox
0.536
0.537
0.570
0.579
0.496
0.436
0.414
0.361
0.378
0.360
0.412
0.378
0.466
65
1.821
Enterprise value$B
1.107
1.096
1.222
1.285
1.502
1.800
1.861
2.192
2.567
3.063
0.781
15.32%
11.39%
72
2.994
LT debt$B
4.448
4.765
5.167
5.318
6.228
6.568
6.375
7.186
7.755
8.502
1.060
6.42%
6.75%
50
Revenue
$3.245B
4.59%
1.00×
Cost of revenue
$1.954B
5.00%
1.04×
Operating expenses
$492.8M
3.75%
0.92×
Cash and investments
17.11%