1.986
Revenue$B
1.359
1.409
1.474
1.525
1.581
1.693
1.811
1.856
1.917
1.970
2.098
4.49%
4.22%
42
11.73
Revenue growth%
30.70
31.30
28.96
29.78
32.24
32.85
34.70
33.31
35.65
37.40
22.82
34.70
32.55
47
22.34
Gross margin%
20.98
21.01
18.52
21.20
18.41
21.04
18.16
17.15
19.09
20.63
17.52
19.09
19.86
27
23.67
Operating margin%
31.61
34.14
33.98
32.43
34.20
36.21
34.29
33.10
36.00
34.62
29.20
34.62
34.17
34
28.68
Net margin%
16.31
13.41
11.13
9.69
8.66
8.84
9.33
7.89
7.56
7.76
9.37
7.89
9.08
53
7.047
P/E ratio (avg)x
31.63
38.07
44.17
44.53
52.10
54.33
53.04
58.73
57.49
64.60
19.13
57.49
52.57
59
35.16
EV/EBITx
47.34
45.61
44.03
41.17
46.20
46.73
45.23
45.35
48.83
47.71
13.17
46.73
45.91
21
10.11
FCF yield (avg)%
4.89
3.31
5.90
7.18
5.43
8.07
8.32
7.05
6.78
6.67
23.16
7.05
6.73
90
14.09
FCF margin%
10.77
8.51
5.51
5.04
6.53
7.19
9.20
7.42
9.77
8.11
22.06
8.11
7.76
38
1.708
FCF / Net incomex
1.749
1.828
1.845
2.072
2.253
2.398
2.317
2.223
2.547
2.532
0.758
2.398
2.238
28
17.28
ROIC%
8.03
9.08
11.20
10.53
10.37
8.05
8.80
6.76
8.10
7.27
2.65
8.05
8.45
37
26.09
Return on equity%
16.84
13.96
15.14
16.69
14.63
13.68
13.03
15.49
12.89
13.02
18.34
13.03
14.30
33
19.06
Return on assets%
19.74
19.85
21.07
18.86
19.55
20.87
18.00
16.81
14.42
13.74
21.54
16.81
19.20
33
1.43
EPS$
1.55
1.64
1.72
1.89
2.10
2.35
2.23
2.20
2.18
2.46
1.55
3.24%
5.35%
—
4.94
EPS growth%
15.74
14.11
13.94
15.93
15.65
17.32
15.56
15.51
14.07
13.09
18.48
15.51
15.54
57
0.49
Bookvalue per sh$
1.23
1.15
1.14
1.08
0.98
1.01
1.08
0.98
0.96
0.95
2.54
(0.70%)
(3.36%)
—
2.15
FCF per share$
1.38
1.55
1.75
2.09
2.13
2.42
2.85
2.85
2.99
3.27
2.55
8.93%
10.10%
—
1.25
Dividend per sh$
1.52
1.65
1.75
1.65
1.88
2.05
1.98
2.19
2.29
2.41
1.86
5.09%
5.37%
—
6.06
Div yield (avg)%
20.30
22.64
23.03
25.47
26.71
27.99
29.89
29.25
28.14
31.12
10.39
29.25
27.35
75
24.87
Payout ratio%
26.72
29.39
27.33
24.73
23.91
22.25
21.49
22.41
25.37
27.82
28.64
22.41
25.05
32
190.7
Shares (diluted)M
165.4
142.8
125.5
118.2
126.5
127.9
138.3
119.8
123.6
122.2
192.2
(0.70%)
(3.93%)
73
6.62
Buyback yield%
11.21
11.04
9.39
7.41
9.53
8.44
7.72
4.79
5.70
6.85
13.93
6.85
8.08
94
1.191
D/E ratiox
0.915
0.829
0.871
0.934
0.867
0.933
0.956
0.965
0.958
0.942
1.264
0.956
0.934
26
0.448
Enterprise value$B
2.635
2.480
2.778
2.879
2.857
2.983
2.799
3.142
3.380
3.727
0.157
5.46%
4.47%
87
1.701
LT debt$B
1.489
1.644
1.612
1.794
1.697
1.896
1.903
1.948
1.881
2.207
0.959
5.40%
4.55%
22
Revenue
$1.970B
4.22%
1.00×
Cost of revenue
$1.129B
4.11%
0.99×
Operating expenses
$242.0M
5.03%
1.08×
Cash and investments
17.76%