5.690
Revenue$B
4.213
4.417
4.497
4.685
4.856
4.947
5.241
5.376
5.592
5.819
5.830
3.68%
3.55%
59
6.68
Revenue growth%
29.43
28.87
27.67
29.93
31.61
32.14
34.21
31.34
30.35
31.81
20.80
31.81
30.85
35
12.49
Gross margin%
12.80
15.26
17.87
20.12
21.88
22.11
24.21
22.15
21.22
18.43
23.83
22.11
20.67
19
19.88
Operating margin%
6.16
6.40
6.44
8.99
8.57
8.23
6.87
8.18
8.89
8.59
29.00
8.23
8.20
92
8.76
Net margin%
23.25
23.14
21.21
21.81
19.40
22.18
22.29
24.90
25.56
23.16
26.37
23.16
22.72
62
12.16
P/E ratio (avg)x
15.28
17.30
18.71
17.86
18.41
18.57
20.43
18.67
18.15
20.70
8.004
18.67
18.49
15
19.77
EV/EBITx
66.06
68.54
69.50
75.48
84.25
90.24
96.23
112.9
111.0
118.1
17.62
111.0
87.25
39
10.60
FCF yield (avg)%
23.74
22.84
21.28
23.84
24.75
22.19
20.49
20.27
18.78
19.40
9.40
20.27
21.74
26
8.35
FCF margin%
26.70
28.88
28.90
30.09
32.98
34.74
36.21
33.66
31.21
29.94
15.69
33.66
30.65
78
0.440
FCF / Net incomex
1.047
1.024
1.127
1.010
1.037
0.990
0.915
0.807
0.734
0.804
1.509
0.807
1.000
21
27.78
ROIC%
4.40
3.27
1.01
3.25
1.06
0.61
1.20
0.40
1.68
1.19
9.43
1.19
1.20
94
2.29
Return on equity%
15.42
12.85
13.12
12.46
13.25
13.42
14.70
15.06
17.56
15.20
8.45
15.06
14.06
48
18.14
Return on assets%
17.52
20.43
18.15
17.83
17.75
16.89
17.34
16.07
17.55
14.97
2.57
16.89
17.54
89
1.69
EPS$
0.75
0.77
0.78
0.83
0.93
0.93
0.85
0.96
1.04
1.12
1.77
3.77%
5.48%
—
10.66
EPS growth%
23.97
25.57
23.79
24.74
27.58
26.73
25.60
25.88
25.42
28.02
23.19
25.88
25.59
52
3.71
Bookvalue per sh$
2.39
2.38
2.71
2.96
2.92
3.36
3.22
3.24
3.31
3.20
2.68
1.88%
2.73%
—
2.80
FCF per share$
1.77
2.02
1.93
2.04
1.98
2.07
2.16
2.31
2.61
2.52
3.85
4.95%
4.46%
—
3.79
Dividend per sh$
1.00
1.03
1.04
0.96
0.90
1.03
0.98
1.08
1.18
1.22
4.01
6.23%
2.21%
—
9.11
Div yield (avg)%
21.20
18.96
17.83
18.52
17.41
18.61
20.04
22.60
23.44
23.27
24.10
22.60
19.50
37
3.25
Payout ratio%
16.79
14.61
17.61
14.69
16.38
17.75
20.51
21.44
23.13
22.02
7.98
21.44
17.68
13
1.845
Shares (diluted)B
1.506
1.345
1.275
1.252
1.325
1.216
1.084
0.971
0.869
0.820
1.744
(9.15%)
(6.35%)
76
13.77
Buyback yield%
11.92
13.71
12.36
12.98
15.01
12.57
12.92
15.18
14.83
14.96
26.12
14.83
13.35
66
0.396
D/E ratiox
1.253
1.347
1.290
1.502
1.447
1.714
1.670
1.702
1.892
2.081
1.297
1.714
1.586
71
1.683
Enterprise value$B
1.633
1.492
1.626
1.814
2.025
2.241
2.152
2.339
2.548
2.540
0.514
4.64%
4.08%
88
3.322
LT debt$B
5.130
5.770
5.830
6.387
7.074
7.629
7.644
7.445
7.604
8.016
7.131
2.53%
4.62%
11
Revenue
$5.819B
3.55%
1.00×
Cost of revenue
$3.771B
3.59%
1.00×
Operating expenses
$993.4M
3.49%
0.99×
Cash and investments
17.61%