1.326
Revenue$B
1.795
1.834
1.812
1.811
1.849
1.832
1.847
1.853
1.847
1.867
1.387
0.20%
0.17%
50
21.74
Revenue growth%
13.23
10.46
7.82
5.35
5.78
5.07
6.77
5.70
4.14
1.79
18.58
5.07
5.74
65
12.44
Gross margin%
28.92
28.76
31.60
31.42
30.99
28.64
27.38
24.50
23.75
21.91
27.02
24.50
28.70
17
21.92
Operating margin%
5.79
6.15
3.49
4.52
7.22
5.50
3.45
4.49
4.77
5.36
27.57
4.77
5.06
34
12.01
Net margin%
7.23
5.46
3.37
4.25
3.72
2.20
0.78
0.40
2.73
2.19
28.64
2.19
3.05
54
10.54
P/E ratio (avg)x
22.44
23.15
21.54
18.64
17.29
15.81
16.17
15.62
15.49
16.71
23.61
15.81
17.00
16
14.25
EV/EBITx
36.15
37.67
43.24
44.72
49.01
49.89
57.78
66.02
68.03
68.89
24.55
66.02
49.45
90
15.71
FCF yield (avg)%
7.01
5.86
4.79
4.38
5.73
3.13
0.52
1.13
2.57
4.13
4.05
2.57
4.25
42
28.86
FCF margin%
27.92
30.91
28.93
28.28
25.34
23.42
25.50
27.34
25.31
27.49
17.47
25.50
27.42
34
0.929
FCF / Net incomex
1.269
1.454
1.422
1.548
1.656
1.804
1.945
1.908
2.121
2.256
1.657
1.945
1.730
49
22.69
ROIC%
23.07
25.77
25.01
23.48
21.91
23.36
21.67
19.51
21.65
21.00
3.77
21.65
22.49
75
2.99
Return on equity%
7.06
9.49
11.28
11.45
12.38
13.43
15.87
16.70
15.10
13.48
2.39
15.10
12.90
23
15.66
Return on assets%
14.07
16.00
17.87
15.31
17.70
18.26
18.55
20.94
18.06
15.87
28.96
18.26
17.78
72
1.56
EPS$
2.38
2.71
2.98
3.40
3.53
3.51
3.85
3.69
3.81
4.44
1.64
4.70%
7.61%
—
9.81
EPS growth%
17.55
17.01
18.32
21.13
22.33
19.56
21.66
21.04
19.09
21.97
28.12
21.04
20.30
88
1.93
Bookvalue per sh$
1.21
1.28
1.25
1.35
1.43
1.33
1.42
1.57
1.60
1.73
2.98
3.87%
4.47%
—
1.52
FCF per share$
0.39
0.34
0.32
0.30
0.31
0.30
0.30
0.30
0.29
0.26
3.23
(3.81%)
(3.89%)
—
2.76
Dividend per sh$
2.89
2.88
3.04
3.36
3.45
3.41
3.71
3.45
3.61
3.92
1.91
2.59%
2.99%
—
5.06
Div yield (avg)%
8.40
8.75
7.17
6.61
9.05
6.35
8.68
5.79
7.96
10.27
5.40
7.96
8.18
41
26.14
Payout ratio%
22.77
21.58
20.62
23.23
23.42
25.34
23.18
22.83
23.59
20.99
24.69
23.18
23.01
56
337.1
Shares (diluted)M
318.9
280.5
238.3
240.7
259.7
279.1
288.7
267.6
282.3
246.2
333.9
(1.06%)
(2.81%)
21
3.01
Buyback yield%
21.98
22.32
20.17
21.63
21.56
22.17
24.29
21.37
21.63
20.46
22.92
21.63
21.63
39
0.957
D/E ratiox
1.355
1.339
1.365
1.402
1.279
1.250
1.367
1.273
1.177
1.289
0.959
1.273
1.314
77
1.056
Enterprise value$B
1.342
1.278
1.170
1.229
1.159
1.037
1.127
1.169
1.218
1.233
0.163
1.24%
(1.25%)
37
0.994
LT debt$B
1.146
1.086
1.070
1.005
0.979
0.978
0.999
0.882
0.915
0.821
0.338
(3.46%)
(4.46%)
43
Revenue
$1.867B
0.17%
1.00×
Cost of revenue
$1.307B
0.17%
1.00×
Operating expenses
$252.2M
(0.26%)
0.96×
Cash and investments
17.28%
Goodwill & intangibles
16.37%