0.486
Revenue$B
2.247
2.439
2.656
2.837
3.070
3.336
3.570
3.849
4.169
4.515
0.543
8.02%
8.15%
19
23.54
Revenue growth%
15.41
13.69
11.28
12.54
14.02
11.31
11.91
14.61
12.02
10.26
15.78
11.91
12.28
27
7.09
Gross margin%
27.41
26.16
27.67
27.62
25.80
26.78
27.28
28.36
30.29
27.65
11.19
27.65
27.52
83
13.25
Operating margin%
21.53
20.89
18.53
17.88
17.82
14.87
13.43
15.10
12.48
12.18
3.42
13.43
16.46
54
26.51
Net margin%
9.49
7.53
6.54
4.53
6.74
3.93
3.65
1.90
3.97
3.19
6.06
3.65
4.25
83
13.65
P/E ratio (avg)x
28.48
24.40
24.76
25.90
25.54
22.70
22.82
21.93
22.55
20.46
23.39
22.55
23.61
81
36.74
EV/EBITx
27.44
26.27
25.47
26.05
29.90
30.88
33.76
33.44
31.62
33.22
22.45
33.22
30.39
64
4.10
FCF yield (avg)%
13.18
11.38
8.62
9.63
11.88
10.47
12.72
14.11
17.05
14.56
3.96
14.11
12.30
94
18.27
FCF margin%
9.51
9.17
10.83
12.51
14.08
13.54
11.06
9.90
10.79
10.10
27.72
10.79
10.81
43
1.115
FCF / Net incomex
2.184
2.416
2.782
3.227
3.744
3.853
4.110
4.472
4.425
4.889
0.934
4.425
3.799
42
8.15
ROIC%
2.38
3.76
3.78
1.60
0.40
0.40
0.40
2.08
0.40
2.57
18.22
0.40
1.84
86
7.08
Return on equity%
17.28
14.39
15.20
12.69
15.23
17.82
15.44
18.43
17.29
16.86
24.15
17.29
16.15
16
7.55
Return on assets%
0.40
0.40
1.04
2.31
2.64
4.51
4.27
6.46
4.12
5.03
27.48
4.51
3.38
39
6.76
EPS$
11.90
13.09
15.11
14.12
15.70
17.28
16.37
17.26
19.60
19.93
6.97
4.88%
5.67%
—
2.73
EPS growth%
4.88
1.89
4.68
1.70
2.82
4.26
4.23
6.71
4.27
5.59
20.90
4.27
4.27
45
3.40
Bookvalue per sh$
14.78
14.95
13.69
12.91
13.49
14.47
13.10
13.49
13.67
15.51
7.38
2.83%
1.77%
—
8.73
FCF per share$
6.95
7.84
8.98
9.12
9.48
11.11
11.89
11.56
10.88
12.13
11.26
5.06%
6.45%
—
5.09
Dividend per sh$
9.24
9.54
9.76
10.70
11.54
13.47
15.26
16.36
17.51
19.48
9.59
11.04%
8.46%
—
9.70
Div yield (avg)%
0.40
0.63
2.93
4.24
2.60
0.40
2.35
3.39
4.04
2.37
26.22
2.37
2.48
58
7.68
Payout ratio%
20.53
19.34
19.84
22.49
20.70
21.41
24.22
26.16
25.34
22.82
24.82
24.22
21.95
76
105.3
Shares (diluted)M
99.97
103.5
112.1
120.1
108.2
108.5
113.8
119.8
118.8
106.7
104.7
(0.28%)
1.23%
63
12.93
Buyback yield%
17.69
19.95
19.39
17.92
16.08
15.25
14.56
13.83
15.62
16.14
14.28
15.25
16.11
57
1.648
D/E ratiox
1.074
1.095
1.026
0.903
0.956
0.945
0.830
0.840
0.886
0.765
0.509
0.840
0.924
17
5.002
Enterprise value$B
5.520
5.522
5.969
6.273
7.335
8.526
8.892
10.01
10.07
11.67
5.102
9.74%
8.69%
32
4.542
LT debt$B
1.309
1.293
1.189
1.083
1.120
1.074
1.084
1.114
1.157
1.114
1.237
(0.09%)
(2.01%)
30
Revenue
$4.515B
8.15%
1.00×
Cost of revenue
$2.300B
7.85%
0.97×
Operating expenses
$966.7M
8.35%
1.02×
Cash and investments
15.03%