352.2
Revenue$B
235.7
248.5
256.1
267.0
286.7
303.9
314.3
332.8
354.9
378.3
377.7
5.71%
5.38%
47
12.77
Revenue growth%
21.42
19.37
19.40
18.14
20.51
18.66
17.93
17.93
16.64
15.34
24.98
17.93
18.40
43
29.22
Gross margin%
30.25
30.39
31.33
32.42
35.38
33.53
35.23
33.15
34.57
32.91
22.05
33.53
33.03
16
23.10
Operating margin%
18.70
20.33
22.92
20.04
20.31
18.55
15.85
16.18
15.35
14.81
4.90
15.85
18.63
41
24.69
Net margin%
0.66
0.40
2.97
4.61
3.92
1.52
2.66
3.27
3.98
2.96
7.35
2.96
2.96
28
29.97
P/E ratio (avg)x
54.00
60.44
68.88
77.38
79.17
82.88
94.79
110.1
115.3
138.2
26.91
110.1
81.02
13
10.33
EV/EBITx
22.26
24.86
28.60
33.31
35.60
38.92
43.41
42.42
47.91
54.71
7.481
43.41
37.26
30
23.88
FCF yield (avg)%
18.84
15.87
14.75
14.01
16.93
15.56
12.79
15.50
14.35
15.56
22.41
15.50
15.53
46
25.69
FCF margin%
27.68
27.42
26.94
28.16
26.61
29.18
29.14
28.59
29.48
28.83
5.10
29.14
28.37
44
0.572
FCF / Net incomex
0.831
0.858
0.901
0.892
0.852
0.802
0.784
0.799
0.741
0.790
0.405
0.790
0.817
47
27.79
ROIC%
14.65
14.13
12.13
14.77
16.40
13.98
14.43
17.21
15.00
12.34
20.96
14.43
14.54
47
18.26
Return on equity%
22.53
20.22
20.88
20.67
17.70
19.24
18.80
20.97
19.24
16.74
21.83
19.24
19.73
28
10.68
Return on assets%
9.63
6.84
4.77
3.85
2.65
4.93
4.15
5.14
5.11
3.50
15.29
4.93
4.85
58
138.21
EPS$
40.81
42.75
46.12
43.18
37.68
40.02
41.92
40.52
41.66
42.48
144.13
2.43%
(0.65%)
—
7.06
EPS growth%
3.82
0.86
3.66
2.28
2.92
4.32
3.82
3.05
4.69
4.41
5.06
4.32
3.74
60
101.93
Bookvalue per sh$
36.46
37.73
38.14
35.69
41.46
41.87
46.40
53.38
51.71
54.77
139.91
5.73%
3.89%
—
30.69
FCF per share$
41.00
39.09
37.52
36.99
32.84
35.81
31.64
31.28
30.21
27.01
182.38
(3.84%)
(5.27%)
—
191.57
Dividend per sh$
122.49
106.64
106.45
104.53
94.94
99.43
103.91
97.88
90.81
91.17
81.95
(0.81%)
(3.46%)
—
5.90
Div yield (avg)%
1.90
2.76
2.37
3.42
1.77
4.47
3.83
2.43
4.16
6.25
7.74
4.16
3.09
34
8.98
Payout ratio%
4.44
3.04
1.83
3.62
4.13
3.77
1.39
2.63
2.15
0.54
18.07
2.15
2.83
70
0.574
Shares (diluted)B
0.793
0.823
0.907
1.052
1.236
1.355
1.505
1.568
1.700
1.742
0.562
7.10%
8.97%
58
5.73
Buyback yield%
15.00
17.35
14.68
17.08
14.61
16.53
19.39
18.55
15.81
15.91
8.83
16.53
16.22
88
0.333
D/E ratiox
0.092
0.078
0.074
0.068
0.060
0.058
0.062
0.055
0.059
0.051
1.607
0.058
0.061
8
213.5
Enterprise value$B
118.5
112.7
105.4
102.3
98.61
106.6
114.6
126.4
137.8
157.1
202.3
9.76%
4.17%
41
261.0
LT debt$B
212.5
219.5
187.8
179.2
160.8
171.8
152.3
150.5
148.1
133.6
159.1
(3.64%)
(6.00%)
42
Revenue
$378.3B
5.38%
1.00×
Cost of revenue
$260.8B
5.52%
1.01×
Operating expenses
$82.52B
5.12%
0.97×
Goodwill & intangibles
18.58%