0.876
Revenue$B
1.850
1.873
1.944
1.969
2.043
2.076
2.172
2.207
2.325
2.413
0.937
3.39%
3.17%
20
27.60
Revenue growth%
27.47
30.05
31.23
32.67
32.84
31.78
31.78
30.96
28.53
29.92
3.41
30.96
31.09
31
27.16
Gross margin%
11.98
11.67
13.56
11.82
14.00
12.82
11.19
12.10
14.95
13.25
20.08
12.82
12.46
90
10.15
Operating margin%
9.24
9.87
7.72
9.92
11.64
9.07
9.78
8.05
5.73
6.32
8.22
8.05
9.16
31
17.02
Net margin%
22.45
23.75
25.71
28.26
27.99
25.03
25.72
24.78
22.66
22.29
28.92
24.78
24.90
89
29.43
P/E ratio (avg)x
43.30
49.84
56.73
58.79
68.41
76.95
86.35
85.71
92.96
106.6
33.77
86.35
72.68
20
22.50
EV/EBITx
48.26
53.59
53.47
63.08
75.77
88.56
89.29
95.99
113.6
135.0
9.687
95.99
82.17
12
4.20
FCF yield (avg)%
2.18
4.86
3.27
0.86
0.40
1.20
0.79
0.40
0.40
0.40
16.55
0.40
0.82
79
21.12
FCF margin%
21.75
23.95
22.01
22.55
22.46
21.20
18.32
17.23
17.39
14.56
11.11
17.39
21.47
85
1.181
FCF / Net incomex
2.261
2.601
3.042
3.508
4.057
3.899
3.753
3.936
3.742
4.104
1.363
3.899
3.748
69
15.65
ROIC%
8.89
8.24
10.65
8.87
7.30
6.26
7.45
6.06
7.78
7.44
18.26
7.44
7.62
62
15.93
Return on equity%
16.05
18.50
15.59
13.47
11.82
12.14
11.87
10.66
13.17
14.78
7.20
12.14
13.32
77
27.25
Return on assets%
26.67
24.51
24.70
26.64
28.10
26.11
26.45
29.32
32.00
32.00
13.24
29.32
26.65
94
7.94
EPS$
7.46
6.93
7.78
7.71
8.42
8.15
7.57
8.24
8.00
9.09
8.43
1.54%
2.60%
—
7.72
EPS growth%
34.80
32.37
30.62
27.87
25.75
26.95
26.00
26.91
26.14
24.86
25.36
26.14
26.93
19
8.22
Bookvalue per sh$
6.24
6.86
7.40
7.11
7.57
7.94
8.28
9.80
11.54
13.38
9.59
12.07%
9.52%
—
7.14
FCF per share$
8.63
8.39
8.11
7.89
8.54
9.70
9.76
10.86
11.51
11.19
8.07
5.55%
1.80%
—
3.39
Dividend per sh$
14.28
13.29
12.40
11.73
12.64
11.77
11.89
10.80
9.84
9.35
11.20
(5.84%)
(3.82%)
—
2.94
Div yield (avg)%
8.71
6.15
9.05
7.12
4.74
3.97
6.96
6.35
4.90
7.25
2.84
6.35
6.66
26
27.05
Payout ratio%
10.16
10.29
9.71
6.92
9.72
11.66
13.80
12.50
11.78
13.14
23.39
12.50
10.98
12
124.0
Shares (diluted)M
130.2
136.6
141.4
137.4
157.6
159.2
152.9
166.1
167.8
157.2
121.1
(0.05%)
2.36%
14
24.71
Buyback yield%
24.58
21.68
22.07
23.70
21.11
19.48
17.90
20.17
18.60
16.23
9.72
18.60
20.64
72
1.053
D/E ratiox
0.533
0.527
0.532
0.517
0.514
0.513
0.541
0.569
0.553
0.605
0.603
0.553
0.532
66
2.615
Enterprise value$B
0.957
0.881
0.803
0.805
0.773
0.858
0.940
0.909
0.822
0.916
2.235
3.45%
(0.82%)
13
1.198
LT debt$B
2.903
2.688
2.696
2.546
2.823
2.883
2.737
2.983
3.166
3.426
1.542
3.95%
2.83%
53
Revenue
$2.413B
3.17%
1.00×
Cost of revenue
$1.631B
3.49%
1.03×
Operating expenses
$404.0M
2.21%
0.91×
Cash and investments
14.51%