1.220
Revenue$B
1.216
1.259
1.296
1.321
1.338
1.340
1.338
1.393
1.437
1.482
1.345
2.06%
2.16%
64
8.75
Revenue growth%
32.40
29.48
29.65
30.61
30.68
31.90
29.94
29.42
31.67
29.96
18.35
29.96
30.28
42
24.60
Gross margin%
15.62
14.45
15.57
13.36
11.97
12.26
14.82
14.46
14.24
16.55
25.56
14.46
14.46
70
23.38
Operating margin%
15.60
17.05
14.91
12.37
13.47
12.69
14.44
13.95
16.93
16.02
23.23
14.44
14.68
31
12.25
Net margin%
19.91
19.04
21.99
22.77
22.60
23.37
25.08
25.05
24.75
27.64
29.58
25.05
23.07
41
23.01
P/E ratio (avg)x
58.03
59.26
61.10
63.02
71.18
82.24
81.71
85.66
97.57
101.3
34.43
85.66
76.44
27
8.663
EV/EBITx
20.47
18.69
18.51
20.40
21.68
21.39
19.98
20.73
18.66
18.27
26.21
19.98
20.19
93
25.55
FCF yield (avg)%
15.51
14.05
14.50
13.31
15.73
17.85
15.76
18.32
19.41
19.62
20.35
18.32
15.75
30
26.22
FCF margin%
20.48
20.68
20.63
20.79
19.81
17.74
19.65
17.09
15.50
12.79
8.90
17.09
19.73
7
0.807
FCF / Net incomex
2.214
2.275
2.420
2.589
2.501
2.862
2.982
2.909
2.752
2.574
1.084
2.862
2.582
69
8.07
ROIC%
32.96
32.45
32.58
33.71
33.16
33.88
31.20
34.03
32.26
32.89
5.30
32.89
32.92
77
7.26
Return on equity%
20.34
20.50
20.99
18.75
18.40
18.28
16.87
19.37
17.00
14.44
11.11
17.00
18.57
41
5.02
Return on assets%
28.76
26.19
25.99
28.09
28.54
30.58
28.00
26.70
26.68
27.21
27.80
27.21
27.60
37
2.34
EPS$
3.53
3.74
3.81
3.64
4.02
4.07
4.52
4.28
4.87
4.90
2.60
4.03%
2.86%
—
14.55
EPS growth%
2.26
0.40
0.40
1.20
1.83
1.20
0.40
2.19
0.63
2.75
13.55
1.20
1.20
11
2.02
Bookvalue per sh$
8.93
8.89
10.18
10.94
12.77
13.46
15.44
17.89
18.03
18.53
4.48
7.73%
9.47%
—
2.07
FCF per share$
1.21
1.17
1.13
1.09
1.06
0.98
0.90
0.91
0.99
0.89
4.29
(3.42%)
(3.27%)
—
2.15
Dividend per sh$
6.86
7.54
7.67
8.85
9.46
9.90
9.53
10.06
10.63
11.08
2.15
3.20%
6.44%
—
12.45
Div yield (avg)%
17.55
16.23
16.54
13.80
11.07
10.38
9.43
8.99
11.02
10.44
10.65
10.38
11.04
33
21.49
Payout ratio%
14.28
14.81
13.08
10.70
11.31
9.04
6.32
6.76
5.51
3.15
4.88
6.32
9.87
39
112.7
Shares (diluted)M
144.4
147.3
137.1
122.2
137.4
135.3
148.8
157.7
171.0
161.3
115.6
3.26%
2.07%
16
4.27
Buyback yield%
14.72
15.99
18.55
20.23
22.57
23.30
20.75
18.95
18.72
15.77
16.71
18.95
18.84
90
1.228
D/E ratiox
1.266
1.429
1.409
1.602
1.816
1.695
1.912
2.171
2.288
2.668
1.556
2.171
1.755
72
1.171
Enterprise value$B
2.060
2.339
2.459
2.683
3.100
3.406
3.789
3.947
4.044
4.052
1.388
5.50%
8.75%
90
1.472
LT debt$B
1.429
1.592
1.606
1.550
1.547
1.624
1.666
1.719
1.917
1.933
0.956
4.56%
2.64%
12
Revenue
$1.482B
2.16%
1.00×
Cost of revenue
$847.2M
1.90%
0.98×
Operating expenses
$272.7M
2.94%
1.08×
Cash and investments
15.12%