9.300
Revenue$B
10.97
11.25
11.42
11.87
12.12
12.45
12.85
13.09
13.40
13.61
9.770
2.34%
2.51%
75
23.74
Revenue growth%
11.86
12.39
10.69
13.28
14.47
16.59
17.89
15.88
14.08
13.41
9.17
15.88
13.75
50
28.55
Gross margin%
22.70
25.46
23.91
23.69
21.02
21.36
23.85
23.33
22.50
20.81
4.86
22.50
23.02
81
7.15
Operating margin%
11.37
11.54
8.59
10.33
10.74
10.52
9.19
8.36
8.70
5.77
15.10
8.70
9.76
64
16.82
Net margin%
14.14
15.83
15.64
17.32
16.61
13.85
16.40
16.76
14.51
16.94
5.20
16.40
16.12
9
14.10
P/E ratio (avg)x
18.18
16.49
15.81
14.90
14.89
15.91
14.24
15.65
15.37
16.31
34.90
15.65
15.73
62
28.99
EV/EBITx
29.18
28.98
30.55
27.59
25.92
28.25
30.92
32.07
28.49
30.97
31.70
30.92
29.08
58
19.82
FCF yield (avg)%
0.79
1.59
1.42
0.40
1.86
2.67
0.53
0.49
0.40
1.40
20.35
0.53
1.09
70
26.16
FCF margin%
8.99
6.37
5.08
5.47
6.12
5.81
8.00
9.97
8.71
7.16
8.10
8.00
6.76
66
1.656
FCF / Net incomex
1.292
1.206
1.198
1.070
1.018
0.960
1.013
1.010
1.078
1.118
0.779
1.013
1.074
25
22.08
ROIC%
15.92
17.46
18.16
20.37
23.26
24.34
26.17
25.55
23.14
22.12
9.58
24.34
22.63
52
2.64
Return on equity%
7.36
7.40
6.52
6.29
5.00
5.80
7.39
8.96
9.09
7.76
15.85
7.76
7.37
28
14.20
Return on assets%
18.10
15.38
18.12
15.44
15.07
15.49
12.97
10.68
10.21
12.51
16.81
12.51
15.22
60
4.59
EPS$
17.19
17.87
18.55
21.43
21.10
22.76
26.10
25.15
29.04
34.28
4.69
10.19%
8.66%
—
21.67
EPS growth%
15.67
14.06
14.85
17.40
14.78
16.68
19.40
17.01
16.45
18.37
10.55
17.01
16.56
30
15.10
Bookvalue per sh$
3.76
3.95
4.03
3.58
3.18
2.70
2.93
3.07
2.81
2.85
7.24
(2.13%)
(3.13%)
—
16.03
FCF per share$
9.72
10.61
11.49
12.19
11.01
10.33
9.25
9.94
8.82
9.26
10.29
(3.40%)
(1.68%)
—
12.50
Dividend per sh$
22.82
26.89
32.30
32.23
35.78
39.24
40.98
44.42
52.47
54.38
10.92
8.73%
10.50%
—
4.44
Div yield (avg)%
15.36
15.76
17.73
18.50
16.33
18.10
15.21
13.24
11.11
10.28
18.03
13.24
15.56
64
13.71
Payout ratio%
16.18
13.77
13.73
14.67
12.54
13.43
15.18
18.17
18.98
18.54
13.71
18.17
14.92
53
342.3
Shares (diluted)M
452.6
473.1
486.4
479.9
483.0
519.8
571.3
679.3
807.1
931.9
339.6
14.05%
9.54%
17
23.35
Buyback yield%
25.30
22.49
20.69
23.06
21.72
22.92
22.66
22.16
19.18
19.50
11.30
22.16
22.33
9
0.868
D/E ratiox
1.130
1.110
0.987
1.067
1.027
0.995
0.980
0.841
0.819
0.710
1.384
0.841
0.991
51
14.52
Enterprise value$B
10.40
9.163
9.707
9.994
10.20
10.68
9.479
10.34
11.08
10.15
4.121
(0.10%)
0.66%
51
0.621
LT debt$B
9.960
9.000
7.863
7.366
7.400
6.365
5.847
6.289
5.592
5.678
6.061
(5.16%)
(6.61%)
83
Revenue
$13.61B
2.51%
1.00×
Cost of revenue
$8.149B
2.60%
1.01×
Operating expenses
$2.093B
2.59%
1.01×
Cash and investments
16.57%
Property and equipment
15.84%
Spread over hurdle
25.57%