1.348
Revenue$B
1.368
1.424
1.504
1.610
1.727
1.846
1.970
2.079
2.187
2.280
1.411
5.72%
5.68%
62
23.80
Revenue growth%
7.22
10.09
11.74
14.60
14.49
15.34
13.10
15.10
14.88
13.30
17.26
14.88
13.90
19
13.02
Gross margin%
7.05
10.02
10.61
10.19
10.45
11.46
10.63
11.41
10.85
8.81
12.01
10.85
10.53
65
4.77
Operating margin%
11.36
10.66
12.03
9.90
7.70
9.70
11.09
13.73
15.29
13.04
7.31
13.04
11.23
93
16.99
Net margin%
28.29
26.71
28.17
30.47
31.47
33.66
35.37
33.63
36.45
38.32
14.57
35.37
32.55
78
17.13
P/E ratio (avg)x
31.10
33.34
34.99
41.79
44.89
45.51
45.00
51.31
58.20
65.91
33.10
51.31
44.95
61
23.23
EV/EBITx
11.49
12.55
14.60
16.49
19.48
20.82
20.56
22.57
26.69
30.31
34.72
22.57
20.02
8
17.19
FCF yield (avg)%
5.76
4.09
2.70
2.65
0.87
1.97
4.24
4.43
6.09
3.99
13.83
4.24
4.04
15
14.47
FCF margin%
18.78
16.36
15.87
16.33
13.77
15.65
17.13
15.95
17.53
14.67
24.83
15.95
16.14
16
1.004
FCF / Net incomex
0.502
0.531
0.502
0.538
0.498
0.498
0.516
0.561
0.596
0.651
1.354
0.561
0.523
22
20.27
ROIC%
7.58
5.83
7.63
7.75
10.21
11.10
13.12
12.67
12.58
14.39
14.16
12.67
10.66
57
23.51
Return on equity%
22.90
22.07
21.88
20.74
20.15
22.27
22.77
24.86
25.50
23.23
21.74
23.23
22.52
26
4.46
Return on assets%
13.58
15.77
14.03
11.06
13.79
16.18
13.97
16.54
17.58
19.79
22.30
16.54
14.90
70
0.96
EPS$
0.93
0.94
1.08
1.07
1.06
1.18
1.33
1.53
1.67
1.85
1.07
11.91%
7.93%
—
25.01
EPS growth%
9.86
10.31
7.35
4.43
4.08
2.45
4.59
6.16
8.16
5.45
7.08
5.45
5.80
93
0.89
Bookvalue per sh$
0.72
0.70
0.69
0.62
0.57
0.58
0.56
0.59
0.54
0.51
0.71
(2.13%)
(3.55%)
—
0.27
FCF per share$
1.07
1.11
1.08
1.00
0.98
0.94
1.01
1.00
1.00
1.07
0.85
1.88%
(0.18%)
—
1.03
Dividend per sh$
1.44
1.70
1.73
1.71
2.06
2.19
2.66
3.02
3.67
4.42
0.96
16.55%
12.60%
—
22.48
Div yield (avg)%
34.27
33.41
31.84
31.57
31.14
31.47
33.12
32.42
30.52
28.36
4.28
31.47
31.71
51
4.39
Payout ratio%
0.40
3.33
2.52
0.40
0.50
1.18
0.98
2.01
2.13
2.91
10.66
2.01
1.60
57
0.886
Shares (diluted)B
0.884
0.956
0.912
0.834
0.896
0.901
0.969
1.001
0.964
0.900
0.899
0.09%
(0.54%)
21
11.66
Buyback yield%
4.46
2.21
2.23
2.83
2.40
2.48
2.68
0.40
0.40
0.40
15.56
0.40
2.31
67
0.699
D/E ratiox
1.002
1.083
1.023
1.058
1.115
1.191
1.237
1.327
1.471
1.635
0.671
1.327
1.153
94
0.886
Enterprise value$B
1.072
1.018
0.996
0.900
0.821
0.777
0.796
0.712
0.764
0.713
0.512
(2.77%)
(4.68%)
84
2.187
LT debt$B
0.869
0.902
0.929
0.912
0.993
1.011
1.036
1.105
1.101
1.039
0.453
0.90%
0.99%
8
Revenue
$2.280B
5.68%
1.00×
Cost of revenue
$1.186B
5.94%
1.02×
Operating expenses
$534.3M
5.22%
0.96×
Cash and investments
15.69%