1.124
Revenue$B
2.451
2.510
2.505
2.551
2.631
2.654
2.740
2.771
2.765
2.827
1.205
1.45%
1.67%
91
24.88
Revenue growth%
21.07
21.80
21.43
22.54
23.02
23.61
21.61
20.79
18.68
17.01
2.11
20.79
21.52
36
26.86
Gross margin%
26.71
28.68
26.53
25.00
22.15
22.82
23.25
22.22
19.30
20.15
12.24
22.22
23.04
45
10.38
Operating margin%
27.26
28.20
30.76
32.41
31.32
29.07
27.60
30.19
29.09
27.28
14.12
29.07
29.08
78
20.76
Net margin%
10.63
13.31
10.55
12.81
11.88
11.73
13.50
13.60
15.95
16.96
25.90
13.60
13.06
31
31.84
P/E ratio (avg)x
48.71
51.23
47.44
54.88
56.26
65.48
61.60
61.80
69.30
72.45
27.69
65.48
58.93
52
18.93
EV/EBITx
43.69
48.26
51.78
51.71
53.38
55.62
64.48
65.91
75.38
87.24
27.17
65.91
54.50
70
19.63
FCF yield (avg)%
31.76
34.44
32.88
35.17
34.03
36.96
37.00
35.83
35.27
34.22
3.40
35.83
34.80
43
26.78
FCF margin%
1.78
0.40
2.91
3.74
6.35
8.22
9.80
10.96
12.48
10.03
23.45
10.03
7.28
80
1.083
FCF / Net incomex
2.239
2.187
2.595
3.030
3.062
3.401
3.796
4.468
5.137
5.760
0.284
4.468
3.231
32
9.49
ROIC%
21.76
18.91
20.66
19.90
19.57
18.58
16.12
15.47
14.81
13.44
16.12
15.47
18.75
16
25.46
Return on equity%
28.50
31.42
29.17
28.57
28.83
29.49
30.27
30.47
33.02
32.08
11.68
30.47
29.88
14
11.44
Return on assets%
6.69
7.16
7.19
8.22
10.12
8.99
8.53
11.50
13.98
11.89
13.03
11.50
8.76
70
0.52
EPS$
0.72
0.69
0.71
0.78
0.76
0.74
0.81
0.92
0.93
1.07
0.57
7.07%
5.51%
—
23.74
EPS growth%
17.07
14.88
17.47
17.94
20.57
20.75
23.04
24.18
25.38
27.00
9.05
24.18
20.66
56
0.46
Bookvalue per sh$
0.12
0.11
0.12
0.11
0.11
0.10
0.10
0.09
0.08
0.07
0.31
(7.86%)
(5.52%)
—
0.12
FCF per share$
0.16
0.17
0.18
0.17
0.17
0.17
0.17
0.18
0.20
0.22
0.07
4.82%
2.15%
—
0.24
Dividend per sh$
0.31
0.31
0.32
0.31
0.29
0.30
0.29
0.31
0.27
0.26
0.46
(1.62%)
(0.90%)
—
24.83
Div yield (avg)%
5.00
2.10
0.40
1.73
1.13
2.14
0.75
0.40
0.40
0.40
23.91
0.40
0.94
81
28.70
Payout ratio%
20.31
22.21
24.38
22.93
21.44
20.63
19.38
17.57
17.06
20.04
9.22
19.38
20.47
21
2.458
Shares (diluted)B
3.045
3.561
3.477
3.374
3.429
3.265
3.124
3.640
3.939
4.030
2.534
3.28%
3.74%
89
17.44
Buyback yield%
8.30
5.98
6.25
5.81
7.18
7.58
8.99
11.48
10.32
9.46
2.40
9.46
7.94
15
0.653
D/E ratiox
2.000
2.166
2.572
2.932
3.036
3.232
3.448
3.806
3.959
4.000
1.607
3.806
3.134
93
1.204
Enterprise value$B
1.003
0.943
0.910
0.956
0.955
0.939
0.929
1.052
0.993
1.036
0.602
1.64%
(0.06%)
18
2.060
LT debt$B
2.576
2.884
3.045
2.973
3.032
2.870
2.808
3.040
2.830
3.077
1.087
0.30%
2.95%
64
Revenue
$2.827B
1.67%
1.00×
Cost of revenue
$1.612B
2.05%
1.04×
Operating expenses
$671.2M
0.87%
0.92×
Cash and investments
14.31%