1.853
Revenue$B
1.876
1.919
1.968
2.036
2.158
2.288
2.397
2.516
2.681
2.819
1.906
5.49%
4.53%
75
19.14
Revenue growth%
19.64
21.11
19.83
20.92
19.65
19.75
18.42
18.64
18.79
16.67
11.91
18.64
19.64
9
22.33
Gross margin%
7.91
10.12
10.61
10.15
9.58
7.64
8.07
8.80
8.01
10.79
22.70
8.07
9.19
42
21.44
Operating margin%
19.01
16.79
13.99
14.46
13.38
14.02
13.74
11.84
12.20
13.98
26.41
13.74
13.98
74
18.05
Net margin%
31.73
29.86
27.82
28.68
29.64
27.03
28.73
31.68
31.89
29.95
15.13
29.95
29.75
22
21.50
P/E ratio (avg)x
8.477
8.739
10.02
11.37
12.50
11.53
11.70
11.81
11.13
11.45
26.67
11.53
11.41
35
11.91
EV/EBITx
17.95
21.55
22.60
24.55
26.63
29.31
29.50
34.46
41.58
45.47
7.800
34.46
27.97
8
27.70
FCF yield (avg)%
33.47
32.85
30.67
30.10
32.16
34.97
35.40
37.46
37.48
34.96
21.29
35.40
34.22
59
28.50
FCF margin%
20.34
22.03
20.79
20.53
19.23
20.36
22.07
20.02
19.13
17.80
4.81
20.02
20.35
6
0.776
FCF / Net incomex
1.527
1.526
1.679
1.731
1.837
1.908
1.933
1.887
1.897
2.042
0.264
1.908
1.862
22
15.72
ROIC%
23.62
20.70
21.26
19.60
20.93
19.61
22.51
21.71
20.10
22.41
3.64
21.71
21.10
24
19.95
Return on equity%
5.88
5.92
8.75
10.27
12.46
15.12
12.69
14.72
14.01
16.13
25.48
14.72
12.57
19
5.72
Return on assets%
12.86
14.01
13.88
12.04
9.79
6.81
9.52
8.60
6.69
5.25
10.81
6.81
9.66
11
2.25
EPS$
1.93
1.77
1.70
1.50
1.62
1.62
1.49
1.61
1.66
1.48
2.45
(1.87%)
(4.07%)
—
25.77
EPS growth%
22.74
22.89
21.80
20.19
21.60
20.60
21.54
24.33
24.59
23.30
7.10
23.30
22.27
16
5.85
Bookvalue per sh$
3.20
3.18
3.29
3.45
3.80
3.64
4.11
4.72
5.50
6.39
4.25
10.98%
7.69%
—
4.14
FCF per share$
2.60
2.76
3.07
3.29
3.61
3.79
3.73
3.81
4.33
4.59
2.59
4.91%
6.92%
—
3.76
Dividend per sh$
7.43
7.96
7.41
8.24
9.48
11.05
11.18
12.09
13.59
14.76
4.07
9.26%
8.24%
—
3.57
Div yield (avg)%
12.53
14.71
15.74
12.91
12.90
15.70
14.74
17.16
17.38
18.07
22.89
17.16
15.22
17
18.47
Payout ratio%
24.84
24.52
22.13
23.88
21.51
18.82
16.57
15.58
12.62
10.13
8.37
15.58
20.16
81
98.34
Shares (diluted)M
77.10
65.38
68.36
60.01
53.56
57.22
53.20
45.93
49.64
47.50
101.8
(2.37%)
(5.67%)
11
24.12
Buyback yield%
7.54
8.31
10.91
10.60
10.81
13.45
10.54
8.62
6.96
4.05
17.74
8.62
9.58
42
1.544
D/E ratiox
0.868
0.920
0.910
1.009
1.057
1.013
1.159
1.080
1.064
1.045
1.481
1.064
1.029
88
1.012
Enterprise value$B
1.071
1.192
1.317
1.423
1.425
1.636
1.727
1.935
2.097
2.124
0.471
8.31%
7.54%
27
1.244
LT debt$B
0.784
0.720
0.653
0.657
0.697
0.607
0.549
0.540
0.461
0.451
1.380
(8.35%)
(4.73%)
75
Revenue
$2.819B
4.53%
1.00×
Cost of revenue
$1.224B
4.65%
1.01×
Operating expenses
$676.2M
4.23%
0.97×
Cash and investments
15.36%