0.805
Revenue$B
0.781
0.869
0.934
1.034
1.150
1.274
1.387
1.513
1.678
1.857
0.841
10.05%
9.98%
18
20.22
Revenue growth%
0.40
3.19
2.67
3.96
2.51
3.38
0.53
0.84
0.48
2.71
18.76
0.84
2.59
65
21.27
Gross margin%
28.78
26.34
25.53
26.20
28.75
31.65
30.60
32.75
30.49
29.56
21.19
30.60
29.17
50
14.21
Operating margin%
7.81
7.39
7.24
6.55
7.96
6.61
6.79
6.15
4.28
3.76
9.93
6.15
6.70
7
24.31
Net margin%
18.03
18.23
19.16
17.91
17.63
18.38
15.51
15.80
17.80
19.77
20.46
17.80
17.97
90
17.99
P/E ratio (avg)x
13.73
12.62
11.06
9.932
9.980
8.573
8.389
7.866
8.114
8.028
11.58
8.114
9.252
88
6.055
EV/EBITx
20.92
22.53
23.26
21.61
20.00
19.20
19.45
19.18
19.26
16.98
26.19
19.20
19.73
83
22.05
FCF yield (avg)%
17.54
19.98
20.68
17.98
17.96
17.17
15.15
14.35
13.13
13.88
23.97
14.35
17.36
58
8.27
FCF margin%
0.40
0.40
0.40
0.40
0.40
3.23
4.82
4.89
2.44
1.49
14.77
3.23
0.94
91
1.631
FCF / Net incomex
0.534
0.504
0.532
0.513
0.495
0.489
0.495
0.486
0.559
0.542
1.140
0.495
0.508
84
17.19
ROIC%
23.33
20.80
22.56
22.19
24.46
22.46
21.07
20.22
18.73
20.35
10.72
20.35
21.63
31
23.18
Return on equity%
2.00
0.40
2.96
1.43
4.02
6.30
6.37
6.66
9.28
10.42
17.83
6.66
5.16
58
26.63
Return on assets%
18.16
19.36
18.70
18.15
20.00
18.79
20.30
18.96
20.52
20.97
27.75
20.30
19.16
62
17.43
EPS$
24.67
26.67
27.96
27.32
32.61
37.64
40.95
40.97
48.66
54.06
18.31
10.64%
8.08%
—
29.34
EPS growth%
15.41
15.75
17.56
16.75
16.41
19.37
16.57
16.23
17.92
20.70
24.78
17.92
16.66
83
21.43
Bookvalue per sh$
17.30
18.58
19.03
20.73
21.98
21.33
21.59
22.91
21.53
21.86
22.90
(0.11%)
3.09%
—
3.98
FCF per share$
14.93
14.27
14.01
15.57
13.81
15.12
15.22
15.60
14.72
13.53
21.20
(0.41%)
(0.90%)
—
6.77
Dividend per sh$
13.09
11.89
10.10
9.88
10.37
9.11
8.58
8.14
8.32
7.27
22.52
(6.86%)
(5.08%)
—
27.59
Div yield (avg)%
7.05
5.36
7.31
7.69
5.68
7.14
7.91
8.36
9.74
11.09
2.63
8.36
7.50
12
5.03
Payout ratio%
3.67
5.77
7.08
7.53
7.17
4.54
5.59
5.75
2.76
0.52
25.52
4.54
5.67
29
30.19
Shares (diluted)M
44.50
51.82
58.14
67.80
71.53
71.40
67.27
68.91
64.87
67.96
29.97
(1.02%)
5.65%
87
13.09
Buyback yield%
20.88
23.26
20.60
22.93
20.24
18.99
21.60
18.90
21.86
19.15
7.71
19.15
20.74
58
0.856
D/E ratiox
2.061
2.218
2.594
2.861
3.245
3.790
3.943
3.982
4.527
5.233
1.625
3.982
3.517
48
0.491
Enterprise value$B
1.389
1.525
1.492
1.675
1.873
1.883
1.755
2.012
2.338
2.227
0.622
3.52%
5.04%
38
0.178
LT debt$B
1.379
1.454
1.559
1.734
1.657
1.933
2.261
2.206
2.252
2.208
1.386
5.90%
5.54%
27
Revenue
$1.857B
9.98%
1.00×
Cost of revenue
$1.162B
10.34%
1.03×
Operating expenses
$328.4M
9.09%
0.92×
Cash and investments
18.85%