71.42
Revenue$B
58.91
60.35
62.41
61.91
61.70
62.92
63.90
64.65
64.99
65.49
79.97
1.20%
1.19%
75
21.66
Revenue growth%
32.39
30.90
30.66
31.89
32.20
30.76
30.93
33.04
33.63
35.01
26.69
33.04
32.04
13
24.70
Gross margin%
9.97
11.91
12.79
14.98
14.27
16.01
17.24
15.28
16.44
14.76
6.61
16.01
14.87
79
29.59
Operating margin%
12.98
15.33
16.61
18.86
19.52
21.08
21.08
18.57
20.75
18.11
16.04
20.75
18.71
79
2.36
Net margin%
1.23
4.05
3.76
3.57
2.59
2.46
0.40
0.40
1.42
2.93
4.22
1.42
2.52
15
23.97
P/E ratio (avg)x
31.61
33.54
33.60
35.03
40.49
42.43
49.24
53.54
53.95
53.20
14.78
53.20
41.46
5
24.19
EV/EBITx
41.51
42.98
48.43
46.90
51.19
57.42
63.18
60.72
67.55
75.74
30.06
63.18
54.30
81
10.70
FCF yield (avg)%
0.40
1.46
2.95
1.94
1.93
3.18
2.24
0.94
0.40
2.43
14.93
2.24
1.94
82
21.22
FCF margin%
9.74
12.70
12.44
14.31
13.78
12.79
13.11
15.70
16.90
16.63
2.82
15.70
13.44
6
1.656
FCF / Net incomex
1.336
1.349
1.233
1.169
1.233
1.330
1.411
1.244
1.303
1.378
1.501
1.330
1.317
35
22.55
ROIC%
7.74
5.81
8.77
10.60
10.81
12.28
14.29
15.79
18.32
20.79
28.80
15.79
11.55
76
14.50
Return on equity%
15.26
16.92
16.74
15.62
15.07
12.98
13.62
15.22
17.47
18.00
6.05
15.22
15.44
13
20.47
Return on assets%
21.29
21.61
19.55
17.18
17.11
16.68
13.99
15.30
12.43
10.66
7.25
13.99
16.89
49
13.50
EPS$
12.84
13.18
12.94
13.23
12.90
13.89
15.56
17.70
19.04
19.30
14.85
8.39%
5.71%
—
13.59
EPS growth%
10.01
9.33
8.13
5.40
5.25
4.10
6.75
4.40
3.99
5.11
7.84
4.40
5.33
67
4.00
Bookvalue per sh$
17.11
19.32
20.42
21.32
23.14
24.63
27.85
31.88
35.72
33.72
12.02
7.82%
8.33%
—
8.69
FCF per share$
14.85
14.55
14.18
15.71
17.73
18.05
20.51
23.40
22.21
25.71
1.96
7.72%
7.19%
—
5.45
Dividend per sh$
16.57
19.36
19.93
19.44
20.90
21.41
22.82
25.96
30.41
29.04
6.12
6.80%
5.28%
—
18.00
Div yield (avg)%
14.42
14.72
12.43
11.13
10.39
8.03
8.31
10.82
11.49
10.85
12.41
10.82
10.99
24
25.67
Payout ratio%
11.17
14.10
13.61
15.53
13.43
13.00
14.97
15.67
18.47
17.77
24.94
15.67
14.54
65
6.358
Shares (diluted)B
8.536
8.586
8.494
9.549
9.039
9.574
9.980
10.86
11.78
12.43
6.162
6.58%
4.36%
86
9.44
Buyback yield%
33.51
32.40
32.45
33.60
33.22
34.22
36.57
38.51
40.99
40.85
24.29
38.51
33.91
46
0.751
D/E ratiox
0.122
0.127
0.134
0.138
0.147
0.155
0.143
0.123
0.112
0.115
1.630
0.123
0.130
94
61.28
Enterprise value$B
47.22
40.12
40.25
40.31
42.75
40.56
42.45
40.65
37.99
34.82
45.08
(4.02%)
(3.80%)
84
73.98
LT debt$B
4.842
4.384
4.634
4.552
4.926
4.742
5.179
4.775
4.506
4.558
20.78
(1.54%)
(0.02%)
65
Revenue
$65.49B
1.19%
1.00×
Cost of revenue
$31.66B
1.57%
1.04×
Operating expenses
$14.88B
0.92%
0.97×
Cash and investments
14.94%