1.657
Revenue$B
1.488
1.619
1.771
1.956
2.155
2.310
2.456
2.714
2.939
3.177
1.767
8.07%
8.64%
61
5.73
Revenue growth%
5.61
8.21
5.51
6.53
8.00
7.16
6.96
6.50
5.00
3.66
24.28
6.50
6.52
70
9.49
Gross margin%
20.43
18.75
19.23
19.76
17.49
19.97
19.35
20.07
19.12
21.90
13.79
19.97
19.55
33
23.31
Operating margin%
4.92
7.75
8.24
5.75
8.38
6.04
3.05
0.90
2.71
5.51
5.92
3.05
5.63
92
27.08
Net margin%
3.36
2.95
1.98
4.08
4.60
5.75
6.94
5.33
3.90
5.81
4.89
5.75
4.34
11
9.088
P/E ratio (avg)x
12.99
15.46
16.86
18.38
20.26
23.97
28.64
28.14
31.68
31.78
28.51
28.64
22.12
23
21.70
EV/EBITx
36.00
34.96
37.20
41.23
45.98
52.73
56.07
59.93
58.05
54.60
9.957
56.07
49.36
6
24.74
FCF yield (avg)%
22.93
24.02
22.66
21.09
21.42
21.89
22.77
25.76
27.34
27.66
20.32
25.76
22.85
87
3.10
FCF margin%
18.75
17.80
19.29
16.77
18.92
19.83
18.92
18.26
18.21
15.54
10.47
18.26
18.51
6
1.252
FCF / Net incomex
0.749
0.745
0.789
0.744
0.766
0.729
0.719
0.771
0.826
0.883
1.193
0.771
0.757
92
23.37
ROIC%
1.30
3.35
2.40
2.94
5.02
5.54
6.54
5.61
5.08
2.25
27.32
5.54
4.18
28
19.38
Return on equity%
21.97
24.93
27.18
26.76
28.86
27.77
30.73
29.93
27.20
25.60
27.07
27.77
27.19
85
22.33
Return on assets%
20.16
18.03
15.60
17.11
16.64
17.49
15.32
17.57
16.29
17.09
5.63
17.09
17.10
44
20.53
EPS$
26.96
30.14
32.43
30.29
30.28
32.07
31.24
31.77
31.15
34.86
22.32
2.86%
2.49%
—
12.83
EPS growth%
26.58
26.56
25.92
28.06
30.04
30.19
31.47
31.91
28.94
27.22
25.87
30.19
28.50
59
14.52
Bookvalue per sh$
7.40
8.87
9.37
9.58
11.00
11.21
11.46
12.87
12.54
13.30
16.44
3.86%
7.32%
—
14.85
FCF per share$
12.73
14.55
14.13
15.03
15.36
18.54
18.11
18.18
20.56
20.27
4.20
5.71%
6.33%
—
7.39
Dividend per sh$
6.31
7.62
7.76
7.82
8.27
8.73
9.89
9.94
10.14
11.73
21.04
7.24%
7.23%
—
18.52
Div yield (avg)%
22.96
20.07
21.12
18.72
19.20
18.75
20.70
23.59
21.78
19.97
21.20
20.70
20.38
59
26.49
Payout ratio%
0.40
1.75
2.32
0.92
0.40
0.40
0.40
0.82
0.40
1.14
4.50
0.40
0.61
17
86.73
Shares (diluted)M
106.6
114.4
105.6
99.33
103.6
108.8
105.5
114.1
108.9
126.0
89.62
3.98%
2.54%
6
16.23
Buyback yield%
6.32
7.64
9.75
10.68
9.27
6.48
7.80
6.61
8.20
9.09
19.06
7.80
8.00
9
0.337
D/E ratiox
0.879
0.852
0.874
0.887
0.908
0.870
1.019
1.060
1.195
1.165
1.399
1.060
0.897
13
1.434
Enterprise value$B
0.260
0.250
0.240
0.263
0.257
0.252
0.269
0.304
0.320
0.380
1.831
8.13%
4.42%
85
0.672
LT debt$B
4.319
5.062
5.042
5.857
6.878
7.679
8.136
9.707
10.07
10.91
1.760
9.66%
9.80%
74
Revenue
$3.177B
8.64%
1.00×
Cost of revenue
$2.197B
8.55%
0.99×
Operating expenses
$599.9M
9.16%
1.05×
Cash and investments
12.77%