2.750
Revenue$B
3.425
3.515
3.617
3.690
3.821
3.941
4.098
4.226
4.306
4.445
2.872
3.07%
2.86%
65
25.33
Revenue growth%
9.82
11.61
12.54
9.94
11.60
14.16
13.96
15.35
16.00
13.47
24.52
14.16
13.00
62
24.34
Gross margin%
26.68
27.03
25.98
27.06
26.92
27.87
30.64
29.38
28.21
25.45
15.47
28.21
27.04
72
13.00
Operating margin%
10.09
8.96
6.61
4.37
6.89
6.21
6.79
6.53
6.62
5.41
8.59
6.53
6.62
10
25.79
Net margin%
33.17
32.65
35.31
35.77
37.33
38.55
39.97
39.64
39.72
38.14
11.11
39.64
37.73
8
11.42
P/E ratio (avg)x
11.43
10.77
11.98
11.72
11.70
12.14
10.80
10.51
10.25
9.152
17.87
10.51
11.12
32
9.885
EV/EBITx
29.37
26.35
23.88
20.46
18.10
19.22
18.13
15.79
14.74
15.92
34.09
15.92
18.68
94
16.35
FCF yield (avg)%
10.88
12.33
14.51
12.38
14.60
17.47
17.39
20.11
20.00
20.85
14.73
20.00
15.99
44
25.28
FCF margin%
5.72
6.30
8.87
6.47
6.81
5.26
2.40
0.40
3.07
5.83
21.30
3.07
5.78
26
1.074
FCF / Net incomex
0.211
0.229
0.239
0.210
0.210
0.225
0.235
0.215
0.231
0.226
1.289
0.226
0.225
60
6.77
ROIC%
25.41
27.30
24.83
26.10
23.75
22.30
23.58
22.98
23.72
20.87
8.20
22.98
23.73
38
2.70
Return on equity%
15.06
12.70
13.01
12.00
10.07
8.12
7.15
8.86
9.30
11.79
2.79
8.86
10.93
88
19.07
Return on assets%
7.99
7.67
10.06
7.97
6.44
7.45
4.91
2.97
0.76
1.87
9.56
2.97
6.94
73
8.32
EPS$
6.30
5.88
6.07
6.12
6.32
7.12
6.83
7.59
6.91
6.63
8.92
0.97%
0.51%
—
18.45
EPS growth%
19.31
18.65
19.90
21.53
22.43
20.64
20.02
18.49
17.13
16.36
7.43
18.49
19.61
7
6.11
Bookvalue per sh$
11.79
13.49
13.31
14.09
16.06
15.26
17.49
19.68
20.23
19.39
11.34
3.84%
4.88%
—
5.99
FCF per share$
9.63
11.01
12.97
14.66
17.29
17.90
17.56
18.45
21.74
22.08
7.13
5.01%
8.60%
—
5.56
Dividend per sh$
9.23
10.40
11.24
12.26
11.59
12.75
11.67
13.07
14.11
13.16
6.03
2.57%
2.90%
—
16.63
Div yield (avg)%
15.38
16.43
19.04
17.97
20.96
18.40
18.39
17.21
16.44
16.77
21.87
17.21
17.59
6
2.60
Payout ratio%
16.59
14.81
16.87
15.26
16.17
14.05
11.19
10.74
9.80
7.74
18.22
10.74
14.43
14
149.9
Shares (diluted)M
114.2
117.7
109.8
101.6
89.38
79.17
69.88
65.83
68.20
69.92
152.2
(4.79%)
(5.07%)
16
27.85
Buyback yield%
25.90
26.62
25.57
23.97
26.54
26.31
28.94
26.18
24.49
26.04
13.21
26.18
26.11
90
0.675
D/E ratiox
1.994
1.913
2.058
1.966
2.143
2.162
2.333
2.302
2.690
2.667
1.634
2.333
2.152
52
0.339
Enterprise value$B
6.432
7.482
7.982
9.413
10.96
12.12
13.01
14.26
16.00
19.15
1.791
11.81%
12.96%
75
2.675
LT debt$B
0.946
0.907
0.942
0.880
0.921
1.011
1.129
1.274
1.298
1.283
3.156
6.86%
2.80%
71
Revenue
$4.445B
2.86%
1.00×
Cost of revenue
$2.422B
2.55%
0.97×
Operating expenses
$1.070B
3.15%
1.03×
Cash and investments
16.98%