1.543
Revenue$B
1.526
1.584
1.686
1.782
1.880
1.947
2.041
2.165
2.225
2.299
1.612
4.10%
4.43%
12
17.61
Revenue growth%
13.65
10.75
13.30
14.64
11.81
10.82
9.59
6.88
7.44
7.49
14.04
7.49
10.78
45
8.19
Gross margin%
13.05
15.97
13.91
11.79
10.28
11.15
8.71
10.63
9.12
8.15
25.32
9.12
10.89
22
7.30
Operating margin%
5.38
2.69
3.17
4.11
2.43
5.25
8.17
5.29
6.66
5.72
15.90
5.72
5.27
76
2.11
Net margin%
5.70
7.91
6.21
7.60
9.98
7.02
4.70
6.25
6.68
5.77
29.88
6.25
6.47
45
22.53
P/E ratio (avg)x
6.400
6.843
7.064
7.174
7.376
6.771
6.752
6.948
6.771
7.232
37.47
6.771
6.895
39
36.03
EV/EBITx
11.28
10.87
10.82
10.86
12.27
12.16
14.06
15.86
17.45
17.26
23.37
15.86
12.22
29
27.99
FCF yield (avg)%
7.18
5.19
4.72
2.72
0.81
3.59
2.86
5.39
6.08
3.16
7.66
3.59
4.16
54
16.85
FCF margin%
19.03
19.75
20.78
18.17
20.68
20.98
22.60
24.18
26.30
23.74
17.65
23.74
20.88
27
0.489
FCF / Net incomex
1.397
1.460
1.375
1.560
1.608
1.552
1.615
1.876
2.107
2.252
1.011
1.876
1.584
29
28.60
ROIC%
8.33
9.06
7.72
10.34
7.75
7.05
8.18
5.28
7.05
6.25
8.14
7.05
7.73
50
7.56
Return on equity%
0.40
2.26
4.51
3.79
3.66
2.86
2.44
1.79
0.40
0.40
7.98
1.79
2.35
27
25.43
Return on assets%
5.53
2.98
1.07
3.68
5.95
7.36
6.65
3.98
6.00
4.96
28.11
6.00
5.24
29
8.14
EPS$
20.65
23.31
26.79
25.74
25.78
27.99
30.40
29.12
31.12
32.67
8.98
4.85%
4.49%
—
17.29
EPS growth%
23.78
24.50
27.32
28.48
30.55
31.39
31.29
29.08
26.45
29.18
11.54
29.18
28.78
32
17.20
Bookvalue per sh$
31.11
36.23
42.47
40.66
46.71
48.67
46.78
48.51
47.88
50.14
25.57
1.43%
6.60%
—
13.50
FCF per share$
16.42
17.13
16.83
17.02
16.97
15.54
15.10
14.11
12.70
11.12
22.60
(8.11%)
(4.68%)
—
15.54
Dividend per sh$
26.23
29.38
34.25
36.76
39.61
40.45
40.13
39.73
41.43
49.28
13.98
4.46%
7.76%
—
2.74
Div yield (avg)%
19.05
21.93
24.09
22.65
23.22
23.92
24.25
26.53
25.83
24.15
11.51
24.25
24.00
31
16.71
Payout ratio%
26.12
27.72
25.37
22.81
21.90
21.92
20.82
22.88
23.32
26.06
13.94
22.88
23.10
71
30.16
Shares (diluted)M
33.61
35.22
37.85
40.42
46.80
45.51
51.90
51.10
55.86
63.33
30.56
6.24%
6.39%
53
3.85
Buyback yield%
13.85
11.34
9.46
11.37
10.45
9.65
10.15
10.29
7.60
8.54
13.57
9.65
10.22
62
0.897
D/E ratiox
0.948
1.047
1.010
0.959
0.884
0.909
0.922
0.821
0.852
0.908
1.527
0.908
0.915
14
1.028
Enterprise value$B
1.157
1.155
1.132
1.192
1.359
1.545
1.763
1.856
1.870
1.869
0.918
6.57%
5.57%
56
0.530
LT debt$B
1.947
2.114
1.977
2.209
2.432
2.455
2.422
2.631
2.569
2.613
0.401
1.44%
3.47%
9
Revenue
$2.299B
4.43%
1.00×
Cost of revenue
$1.171B
4.61%
1.02×
Operating expenses
$402.6M
3.85%
0.95×
Cash and investments
15.37%