1.762
Revenue$B
1.493
1.528
1.584
1.635
1.678
1.746
1.843
1.888
2.003
2.072
1.924
4.31%
3.71%
40
29.59
Revenue growth%
4.43
1.52
3.34
4.71
3.28
0.40
1.65
2.69
4.98
5.14
22.09
2.69
3.31
75
26.19
Gross margin%
17.29
18.23
17.26
18.82
21.48
24.06
21.62
23.47
21.94
19.71
4.57
21.94
20.60
9
6.39
Operating margin%
24.35
26.13
25.99
27.90
29.00
31.51
30.35
31.39
28.59
31.27
17.18
31.27
28.79
38
10.07
Net margin%
28.22
29.27
27.70
26.07
24.49
23.14
20.97
18.85
20.94
22.67
11.76
20.97
23.81
80
29.92
P/E ratio (avg)x
27.93
28.30
30.67
33.41
34.26
38.67
43.00
47.38
53.39
58.98
19.63
47.38
36.46
12
15.88
EV/EBITx
36.10
39.96
43.68
46.52
53.35
57.39
57.09
65.89
64.41
75.33
6.136
64.41
55.22
23
5.51
FCF yield (avg)%
9.83
10.31
9.07
7.05
9.63
7.90
8.10
10.63
12.42
12.90
12.59
10.63
9.73
68
19.95
FCF margin%
16.10
18.29
17.38
14.77
14.56
12.60
15.56
17.07
16.17
14.56
9.27
15.56
15.83
78
1.696
FCF / Net incomex
1.965
2.285
2.220
2.362
2.467
2.912
3.137
3.492
4.101
4.568
1.071
3.492
2.689
65
27.32
ROIC%
5.02
2.67
1.58
0.40
0.40
2.15
0.40
0.40
2.47
0.40
18.35
0.40
0.99
36
27.85
Return on equity%
12.21
13.38
13.92
11.03
10.94
9.19
11.90
10.80
9.68
11.57
7.03
10.80
11.30
20
7.90
Return on assets%
23.70
25.14
26.27
26.34
26.52
28.19
27.74
28.15
28.95
27.96
11.37
28.15
27.13
32
15.78
EPS$
4.70
5.21
5.53
6.05
6.95
7.65
8.37
9.59
11.33
11.64
17.24
10.86%
10.55%
—
16.67
EPS growth%
15.69
16.70
16.66
15.16
14.97
14.17
13.78
15.11
15.36
17.58
17.51
15.11
15.26
66
10.96
Bookvalue per sh$
14.64
14.14
15.97
14.88
14.88
13.96
15.07
17.13
17.17
19.94
6.99
6.04%
3.44%
—
8.42
FCF per share$
18.34
17.85
18.50
21.38
22.71
22.75
22.71
27.03
31.94
32.92
6.20
7.71%
6.92%
—
11.16
Dividend per sh$
20.22
22.62
23.38
26.13
25.01
24.70
23.80
21.43
21.98
23.15
18.62
(1.53%)
1.19%
—
27.25
Div yield (avg)%
5.34
5.27
2.62
2.62
5.40
6.54
8.76
9.08
10.34
8.80
9.71
8.80
5.97
89
11.23
Payout ratio%
11.30
9.99
9.04
11.03
11.77
11.05
11.05
10.99
8.37
8.60
26.82
10.99
11.01
94
62.94
Shares (diluted)M
66.08
66.17
58.13
64.61
62.26
65.41
61.26
64.46
66.28
69.75
61.61
2.30%
0.40%
42
18.04
Buyback yield%
11.65
11.58
14.04
11.70
10.49
12.01
12.24
13.93
15.85
18.73
14.04
13.93
12.12
55
0.627
D/E ratiox
2.185
2.435
2.867
3.413
3.366
3.431
3.638
4.215
4.356
4.275
0.277
4.215
3.422
87
0.519
Enterprise value$B
0.863
0.911
0.975
0.971
1.026
1.093
1.046
1.199
1.326
1.389
2.563
6.25%
4.96%
84
0.634
LT debt$B
1.220
1.396
1.311
1.387
1.415
1.517
1.425
1.478
1.369
1.445
1.634
0.42%
1.79%
49
Revenue
$2.072B
3.71%
1.00×
Cost of revenue
$1.450B
3.71%
1.00×
Operating expenses
$408.0M
3.60%
0.99×
Property and equipment
17.88%
Cash and investments
15.48%