1.082
Revenue$B
2.119
2.182
2.260
2.299
2.300
2.349
2.429
2.485
2.535
2.557
1.125
2.14%
2.20%
70
21.17
Revenue growth%
17.53
18.66
20.51
17.61
15.41
12.52
11.78
10.20
11.24
12.05
2.52
11.78
13.96
80
13.41
Gross margin%
21.28
19.75
20.25
22.50
20.99
23.36
23.98
25.75
23.67
20.89
6.11
23.67
21.89
16
16.35
Operating margin%
5.53
7.23
9.81
7.86
8.97
8.05
8.05
5.06
5.99
5.31
16.05
5.99
7.54
36
17.44
Net margin%
16.90
15.47
14.53
14.82
12.22
15.22
12.25
12.90
14.11
15.86
18.02
14.11
14.68
89
36.39
P/E ratio (avg)x
62.56
72.84
71.38
72.19
78.66
90.77
108.7
106.5
104.4
121.8
22.90
106.5
84.72
89
36.65
EV/EBITx
17.38
20.75
24.35
27.40
30.49
33.97
37.67
39.98
42.58
49.80
8.188
39.98
32.23
23
23.69
FCF yield (avg)%
32.51
33.98
34.64
34.06
31.62
31.87
34.24
34.73
35.00
33.66
28.11
34.24
34.02
10
12.37
FCF margin%
20.20
18.87
17.04
15.23
13.12
15.91
17.79
18.75
16.97
16.60
22.97
16.97
17.01
78
0.377
FCF / Net incomex
0.260
0.238
0.221
0.234
0.223
0.228
0.250
0.267
0.273
0.296
0.758
0.267
0.244
55
20.21
ROIC%
8.24
8.53
10.51
11.80
13.66
15.45
15.31
14.63
14.95
12.04
17.58
14.95
12.85
18
23.29
Return on equity%
15.41
17.97
20.92
20.81
18.48
18.91
18.94
19.26
19.81
20.47
19.51
19.26
19.10
88
20.86
Return on assets%
28.75
29.98
32.60
35.06
32.63
29.76
27.27
25.81
26.82
27.30
8.63
27.27
29.26
29
1.69
EPS$
1.14
1.07
1.24
1.26
1.24
1.25
1.25
1.36
1.49
1.72
1.75
6.82%
5.68%
—
24.37
EPS growth%
7.20
6.89
6.40
5.80
8.60
6.30
4.64
4.35
2.49
0.40
6.54
4.35
6.05
14
2.15
Bookvalue per sh$
2.11
2.36
2.61
3.02
3.36
3.31
3.46
4.06
4.71
4.79
1.03
7.37%
8.42%
—
0.88
FCF per share$
4.98
5.56
6.05
6.64
6.77
6.77
7.84
7.59
7.85
8.61
3.53
4.92%
6.42%
—
1.09
Dividend per sh$
1.13
1.17
1.27
1.37
1.24
1.32
1.30
1.29
1.31
1.34
1.12
1.54%
1.88%
—
18.75
Div yield (avg)%
8.43
7.20
6.66
7.09
6.91
7.76
5.45
7.84
10.80
12.73
21.99
7.84
7.48
6
13.42
Payout ratio%
1.66
1.99
2.04
3.58
1.52
3.20
5.14
2.85
3.16
4.93
16.39
3.20
3.01
51
0.751
Shares (diluted)B
1.272
1.372
1.420
1.539
1.605
1.866
2.078
2.103
2.201
2.479
0.745
9.08%
7.34%
26
20.54
Buyback yield%
28.76
28.86
30.47
29.61
26.98
25.38
25.70
25.08
25.45
25.02
18.36
25.38
26.34
85
1.280
D/E ratiox
0.831
0.883
0.820
0.896
0.913
1.011
1.074
1.087
1.135
1.158
0.398
1.087
0.962
90
0.767
Enterprise value$B
0.519
0.512
0.501
0.492
0.519
0.569
0.639
0.713
0.791
0.873
2.486
10.95%
5.94%
42
1.732
LT debt$B
1.689
1.542
1.394
1.445
1.316
1.304
1.279
1.376
1.366
1.292
2.299
(0.37%)
(2.16%)
67
Revenue
$2.557B
2.20%
1.00×
Cost of revenue
$1.790B
2.20%
1.00×
Operating expenses
$435.2M
2.64%
1.04×
Cash and investments
18.14%
Goodwill & intangibles
17.50%