1.640
Revenue$B
1.118
1.230
1.345
1.441
1.576
1.720
1.837
1.998
2.142
2.270
1.824
7.57%
8.35%
77
8.38
Revenue growth%
25.36
26.52
26.09
23.19
23.89
25.16
25.00
24.64
22.20
20.55
21.60
24.64
24.82
21
5.90
Gross margin%
15.91
15.29
14.33
14.16
15.42
14.33
15.55
18.14
16.72
19.63
11.32
16.72
15.49
29
10.84
Operating margin%
19.06
20.93
20.45
22.11
21.64
23.37
22.87
20.57
19.12
17.70
27.49
20.57
20.75
46
25.80
Net margin%
4.10
2.30
1.18
3.24
0.99
2.45
2.46
0.40
0.84
1.04
2.38
1.04
1.74
69
13.37
P/E ratio (avg)x
4.441
4.338
4.030
3.973
4.318
4.494
4.318
4.669
4.464
4.386
18.06
4.464
4.362
88
36.25
EV/EBITx
11.47
11.77
12.52
14.22
14.82
14.50
15.84
17.44
15.84
14.94
7.452
15.84
14.66
29
25.13
FCF yield (avg)%
17.99
16.24
18.29
20.18
20.66
20.90
21.83
23.07
25.84
24.41
3.82
23.07
20.78
52
29.91
FCF margin%
3.29
1.05
3.84
4.33
2.50
0.40
0.40
0.40
0.53
3.09
20.38
0.40
1.78
9
0.782
FCF / Net incomex
1.262
1.305
1.205
1.146
1.114
1.051
1.068
1.036
0.942
1.033
0.210
1.036
1.091
78
18.61
ROIC%
23.71
26.64
28.48
29.31
29.00
28.38
30.56
32.31
32.49
32.40
5.54
32.31
29.16
71
3.91
Return on equity%
1.89
4.10
4.35
3.39
0.86
0.40
2.48
3.09
5.11
5.17
5.14
3.09
3.24
66
4.54
Return on assets%
10.63
12.34
9.95
10.31
10.25
12.28
11.18
8.87
6.89
6.35
29.26
8.87
10.28
16
13.57
EPS$
22.28
20.73
21.61
21.68
24.25
26.15
29.22
28.38
26.17
26.98
14.05
2.16%
3.07%
—
2.21
EPS growth%
19.66
17.63
14.78
17.66
15.18
17.23
17.63
15.09
14.04
14.18
16.42
15.09
16.21
34
18.71
Bookvalue per sh$
7.24
7.89
8.89
9.28
10.25
10.01
9.82
9.35
9.15
9.48
14.76
(1.55%)
4.21%
—
11.95
FCF per share$
8.86
8.61
9.06
7.71
7.19
6.64
6.57
5.57
4.75
4.98
6.68
(7.08%)
(5.05%)
—
19.57
Dividend per sh$
17.94
19.40
22.33
25.49
28.25
31.96
38.36
39.11
42.15
42.14
9.79
8.33%
9.50%
—
2.17
Div yield (avg)%
2.51
5.00
7.97
6.36
8.47
10.76
8.88
10.36
7.81
5.39
26.03
8.88
7.89
27
3.19
Payout ratio%
34.85
35.98
34.53
36.74
34.63
35.54
34.48
35.97
36.09
36.12
21.69
35.97
35.76
69
41.23
Shares (diluted)M
44.68
47.46
50.17
51.13
50.50
52.38
60.25
58.13
64.08
70.09
41.55
6.78%
5.00%
55
11.78
Buyback yield%
4.99
3.29
5.41
5.97
7.29
4.83
4.85
6.49
5.24
3.81
16.54
4.85
5.11
46
1.338
D/E ratiox
0.446
0.430
0.414
0.454
0.428
0.405
0.404
0.427
0.416
0.395
1.325
0.405
0.422
54
0.830
Enterprise value$B
0.625
0.694
0.639
0.717
0.667
0.752
0.748
0.842
0.909
1.025
1.785
8.95%
4.95%
51
1.881
LT debt$B
0.856
0.884
0.870
0.997
1.005
1.104
1.267
1.401
1.489
1.603
0.842
9.79%
7.19%
57
Revenue
$2.270B
8.35%
1.00×
Cost of revenue
$1.084B
8.29%
1.00×
Operating expenses
$497.5M
8.52%
1.02×
Cash and investments
15.07%