1.827
Revenue$B
2.293
2.334
2.354
2.472
2.563
2.698
2.725
2.802
2.901
2.975
1.939
3.03%
2.83%
40
28.01
Revenue growth%
22.74
20.39
23.33
21.13
19.84
17.18
19.93
18.07
15.66
15.97
27.87
17.18
19.88
55
20.96
Gross margin%
7.94
7.66
6.04
5.35
3.35
5.73
3.65
5.45
8.18
9.65
28.15
5.73
5.89
23
22.78
Operating margin%
8.65
6.82
8.63
11.48
12.72
10.36
8.56
6.21
4.63
6.43
26.57
6.43
8.59
62
15.05
Net margin%
9.23
11.73
9.94
11.02
8.96
8.79
8.68
9.10
6.43
5.28
20.47
8.68
9.03
56
7.472
P/E ratio (avg)x
32.50
36.85
43.03
41.54
40.34
40.40
45.09
42.68
45.01
51.80
17.19
45.01
42.11
35
21.11
EV/EBITx
32.29
37.50
36.46
36.78
38.15
43.28
43.46
50.35
59.12
60.51
16.82
50.35
40.72
23
3.88
FCF yield (avg)%
5.18
3.17
2.93
5.80
7.49
8.40
5.78
5.92
8.04
6.01
5.16
6.01
5.86
15
8.44
FCF margin%
27.45
25.43
26.07
25.45
23.75
21.28
19.51
22.09
21.25
23.76
19.36
21.28
23.75
69
0.805
FCF / Net incomex
0.220
0.242
0.244
0.250
0.229
0.225
0.230
0.219
0.224
0.228
0.982
0.225
0.228
8
10.35
ROIC%
15.84
15.76
17.59
17.38
18.16
15.64
18.16
16.46
17.39
14.78
11.78
16.46
16.92
36
14.76
Return on equity%
2.25
1.14
1.53
0.40
0.40
1.34
1.50
2.72
0.93
0.40
7.17
1.34
1.24
51
11.58
Return on assets%
9.07
7.14
8.94
8.50
7.68
10.41
10.10
7.97
5.90
6.07
29.62
7.97
8.24
42
14.53
EPS$
44.51
49.70
57.87
64.49
73.39
78.27
88.61
102.19
107.94
122.62
15.83
10.81%
10.90%
—
6.59
EPS growth%
26.09
26.67
24.36
26.50
23.97
24.88
25.12
22.50
21.31
23.93
2.18
23.93
24.62
28
31.28
Bookvalue per sh$
35.40
35.61
43.26
42.82
43.85
49.06
59.25
65.14
63.62
75.25
37.15
11.41%
8.22%
—
16.73
FCF per share$
27.15
26.76
24.39
26.75
24.34
21.84
21.28
22.31
23.55
25.36
32.03
0.82%
(0.81%)
—
40.90
Dividend per sh$
30.19
29.36
32.06
32.66
32.02
33.13
35.33
31.96
32.96
30.93
42.97
(0.69%)
(0.44%)
—
20.55
Div yield (avg)%
16.19
15.44
13.55
15.00
12.38
13.68
13.87
16.71
18.28
21.08
21.69
16.71
15.22
81
15.41
Payout ratio%
18.73
17.80
20.52
20.76
22.78
22.42
21.68
19.11
19.40
19.85
19.35
19.85
20.18
89
64.19
Shares (diluted)M
53.87
57.10
52.75
55.22
56.75
54.24
54.12
45.93
45.20
47.29
64.29
(3.58%)
(2.95%)
6
7.05
Buyback yield%
33.25
34.96
34.03
36.45
36.17
38.21
39.38
40.49
38.61
39.00
13.40
39.00
37.33
81
1.745
D/E ratiox
1.394
1.414
1.289
1.171
1.188
1.053
1.082
0.960
0.839
0.880
1.161
0.960
1.127
24
3.232
Enterprise value$B
4.675
5.016
4.625
4.176
4.008
3.615
3.407
3.441
3.804
4.129
2.010
0.60%
(0.20%)
54
2.146
LT debt$B
3.900
4.020
3.773
3.493
3.648
3.620
3.522
3.793
3.379
3.166
2.172
(2.80%)
(1.72%)
73
Revenue
$2.975B
2.83%
1.00×
Cost of revenue
$1.889B
2.62%
0.98×
Operating expenses
$470.3M
2.64%
0.98×
Cash and investments
15.98%