1.437
Revenue$B
1.689
1.729
1.770
1.755
1.745
1.749
1.750
1.766
1.750
1.790
1.599
0.51%
0.47%
18
10.14
Revenue growth%
22.91
24.33
26.29
23.63
23.89
25.27
26.46
25.79
26.85
25.94
24.92
25.94
25.53
63
10.20
Gross margin%
24.65
25.72
27.09
24.82
24.58
25.87
24.39
23.24
25.16
26.15
2.69
25.16
24.99
51
12.89
Operating margin%
4.21
4.70
2.44
4.10
6.88
4.34
6.13
7.77
8.92
7.10
24.35
7.10
5.42
93
10.52
Net margin%
19.09
16.95
15.95
18.29
18.58
20.35
19.86
20.12
20.07
19.70
18.16
20.07
19.39
34
7.897
P/E ratio (avg)x
11.12
10.88
10.79
9.339
8.353
8.615
9.312
8.425
8.572
8.992
31.85
8.615
9.152
20
25.59
EV/EBITx
12.63
14.53
17.51
17.93
20.31
24.05
25.58
28.85
33.37
36.61
19.85
28.85
22.18
31
3.37
FCF yield (avg)%
10.76
7.99
9.73
7.94
9.09
6.37
7.92
10.49
13.44
14.49
6.15
10.49
9.41
68
24.48
FCF margin%
25.62
28.57
30.00
30.07
31.09
28.90
31.49
31.46
28.68
28.04
26.27
28.90
29.45
14
1.209
FCF / Net incomex
1.244
1.314
1.362
1.441
1.550
1.660
1.869
2.052
1.959
1.913
1.274
1.913
1.605
69
20.03
ROIC%
3.51
1.15
0.40
1.01
3.20
3.36
2.21
2.09
0.40
0.40
16.83
2.09
1.62
82
3.11
Return on equity%
11.80
14.59
14.63
16.70
14.77
11.95
11.54
14.11
16.02
17.16
15.32
14.11
14.61
92
6.85
Return on assets%
5.94
4.36
2.47
2.75
4.29
6.62
4.69
6.05
7.13
5.97
3.79
6.05
5.31
18
2.74
EPS$
6.16
5.57
5.09
5.09
4.44
4.75
5.08
5.42
4.99
4.25
3.06
(0.90%)
(4.41%)
—
7.61
EPS growth%
25.87
25.13
27.50
28.01
25.42
26.31
26.60
25.11
25.27
27.47
2.98
26.31
26.09
50
7.18
Bookvalue per sh$
2.23
2.11
1.95
1.94
1.85
2.06
1.92
1.87
1.89
2.02
4.97
1.79%
(1.23%)
—
5.36
FCF per share$
5.16
4.49
4.02
3.79
3.51
3.34
3.53
3.36
2.90
3.01
5.30
(2.99%)
(6.50%)
—
7.17
Dividend per sh$
4.53
5.31
6.08
7.25
7.23
7.79
9.29
10.21
9.81
9.97
1.49
6.65%
9.20%
—
7.79
Div yield (avg)%
11.09
9.35
11.33
12.18
11.65
10.99
13.45
11.40
9.20
7.60
11.68
10.99
11.21
60
28.61
Payout ratio%
6.61
9.37
10.96
13.80
15.37
16.84
18.78
19.03
19.69
22.33
28.33
19.03
16.10
76
134.0
Shares (diluted)M
131.5
130.3
140.6
127.8
131.1
124.8
125.1
121.2
118.9
111.4
129.4
(3.21%)
(1.97%)
35
6.58
Buyback yield%
23.29
22.91
23.33
21.66
24.23
24.00
25.58
27.95
27.14
26.83
24.76
26.83
24.11
63
1.483
D/E ratiox
1.711
1.869
1.845
2.048
2.124
2.337
2.472
2.699
2.767
2.908
0.314
2.699
2.230
80
0.326
Enterprise value$B
0.612
0.609
0.560
0.587
0.646
0.611
0.613
0.634
0.640
0.600
1.341
(1.46%)
(0.01%)
10
0.562
LT debt$B
0.649
0.648
0.748
0.721
0.804
0.901
0.953
1.132
1.303
1.494
0.283
13.20%
8.75%
88
Revenue
$1.790B
0.47%
1.00×
Cost of revenue
$1.235B
0.33%
0.99×
Operating expenses
$375.4M
0.28%
0.98×
Cash and investments
16.47%