2.083
Revenue$B
1.575
1.706
1.862
2.021
2.208
2.382
2.550
2.804
2.976
3.168
2.250
7.48%
8.10%
7
10.99
Revenue growth%
13.91
12.04
10.72
9.42
12.04
13.37
10.63
12.64
12.90
12.52
25.40
12.64
12.28
76
18.49
Gross margin%
8.66
8.61
9.85
12.82
13.92
11.98
9.85
8.71
9.09
8.94
14.96
9.09
9.47
36
24.44
Operating margin%
23.70
21.86
23.53
20.97
19.75
22.26
23.80
24.78
22.23
23.52
5.23
23.52
22.89
25
19.52
Net margin%
25.91
22.92
23.64
25.38
27.53
30.22
28.03
26.31
23.59
22.51
7.60
26.31
25.65
36
37.44
P/E ratio (avg)x
49.85
56.77
57.53
69.03
70.31
84.12
99.30
105.8
105.0
122.1
25.27
105.0
77.21
34
30.45
EV/EBITx
16.76
17.53
18.57
19.04
21.53
23.90
23.75
21.94
22.75
24.12
6.208
23.75
21.74
56
8.37
FCF yield (avg)%
25.87
26.72
24.66
23.55
21.92
20.56
21.72
24.16
24.57
24.52
22.85
24.16
24.34
21
29.47
FCF margin%
14.75
13.57
16.18
19.06
19.55
16.84
19.57
17.49
20.41
21.26
7.96
19.57
18.27
21
1.152
FCF / Net incomex
1.479
1.428
1.450
1.381
1.228
1.332
1.310
1.419
1.407
1.348
0.889
1.348
1.394
47
17.61
ROIC%
20.08
17.09
19.63
18.40
20.89
19.20
16.57
15.49
15.72
13.43
19.47
15.72
17.75
27
22.38
Return on equity%
10.14
10.19
11.45
13.82
12.57
15.52
14.65
17.35
18.38
18.51
25.69
17.35
14.23
15
14.59
Return on assets%
24.36
24.38
21.80
19.51
17.19
14.52
13.21
14.70
15.44
14.90
7.34
14.70
16.31
87
2.17
EPS$
1.36
1.31
1.52
1.47
1.43
1.48
1.57
1.78
2.09
2.07
2.27
7.68%
4.89%
—
8.56
EPS growth%
32.01
29.26
29.16
30.65
29.74
31.50
33.53
33.97
34.45
34.04
16.23
33.97
31.75
92
3.58
Bookvalue per sh$
2.39
2.31
2.03
2.16
2.36
2.50
2.56
2.34
2.55
2.63
1.64
2.25%
1.55%
—
3.98
FCF per share$
3.04
3.19
3.31
3.52
3.61
3.82
3.78
3.83
3.58
3.22
2.51
(2.25%)
(0.30%)
—
2.54
Dividend per sh$
4.20
3.86
3.70
3.81
4.16
3.62
3.26
3.43
3.60
3.73
4.89
(2.15%)
(1.87%)
—
27.52
Div yield (avg)%
18.26
17.60
20.52
21.44
23.47
25.60
27.74
25.32
24.36
26.77
29.02
25.60
23.91
80
9.96
Payout ratio%
9.83
12.57
14.96
12.59
14.56
12.59
14.88
13.54
11.98
10.47
11.38
12.59
12.59
8
229.0
Shares (diluted)M
172.8
185.8
188.5
190.6
183.9
194.7
181.4
164.6
144.3
150.7
230.6
(3.90%)
(2.31%)
26
4.92
Buyback yield%
20.18
21.50
19.06
18.33
19.81
19.62
18.49
18.95
20.53
22.47
24.12
19.62
19.71
70
1.042
D/E ratiox
1.389
1.415
1.652
1.719
1.737
1.871
1.941
2.183
2.214
2.159
0.291
2.159
1.804
62
2.171
Enterprise value$B
2.371
2.297
2.519
2.426
2.701
2.754
2.881
3.118
3.459
3.297
2.705
4.06%
2.73%
43
0.603
LT debt$B
2.969
2.957
2.832
2.728
2.911
3.001
3.014
3.317
3.258
3.208
0.415
1.96%
1.60%
85
Revenue
$3.168B
8.10%
1.00×
Cost of revenue
$1.638B
8.11%
1.00×
Operating expenses
$483.3M
8.54%
1.04×
Cash and investments
15.94%