1.586
Revenue$B
3.015
2.996
3.039
2.992
2.951
2.997
3.027
3.044
3.101
3.035
1.769
0.56%
0.25%
49
15.97
Revenue growth%
18.76
16.60
15.68
17.11
18.02
17.20
17.95
15.29
16.96
19.37
3.88
17.20
17.16
70
21.36
Gross margin%
4.63
1.75
4.53
6.69
8.10
8.35
6.69
8.22
9.63
6.79
22.06
8.22
6.74
77
8.32
Operating margin%
14.16
13.14
12.59
9.67
6.80
3.88
5.69
8.59
8.18
6.01
26.24
6.01
8.39
50
21.14
Net margin%
12.40
11.00
13.21
10.74
12.20
14.58
12.20
11.32
12.37
9.51
18.67
12.20
12.20
59
26.02
P/E ratio (avg)x
20.64
23.65
22.10
21.44
22.61
20.73
21.88
22.29
20.44
21.73
7.777
21.73
21.80
9
18.94
EV/EBITx
17.14
18.03
19.13
21.42
23.35
22.45
25.65
25.76
29.36
32.90
36.86
25.76
22.90
8
20.53
FCF yield (avg)%
24.49
25.44
24.21
25.61
23.42
25.44
26.10
27.45
29.06
30.81
2.24
27.45
25.52
43
22.08
FCF margin%
20.22
19.85
18.13
21.01
21.56
19.41
19.44
17.13
14.98
13.43
16.51
17.13
19.43
94
0.346
FCF / Net incomex
1.001
1.005
1.165
1.307
1.402
1.559
1.773
2.037
1.997
2.090
0.606
1.997
1.480
54
24.45
ROIC%
27.79
25.58
28.32
29.00
28.22
28.37
29.73
27.58
25.21
25.15
20.06
27.58
28.00
11
2.41
Return on equity%
20.37
21.85
21.71
19.91
16.92
17.41
19.94
22.43
20.30
22.46
18.76
20.30
20.33
17
16.45
Return on assets%
20.39
22.81
23.85
23.47
24.52
25.73
26.99
29.64
28.06
27.40
11.15
27.40
25.13
95
12.10
EPS$
15.62
14.57
12.78
13.95
15.23
15.56
16.02
16.09
14.20
12.99
13.44
(3.13%)
(0.96%)
—
28.22
EPS growth%
0.40
0.40
2.13
0.49
1.52
3.20
5.16
2.50
4.71
2.57
4.53
3.20
2.31
22
12.31
Bookvalue per sh$
13.56
15.05
14.90
14.40
13.80
15.31
16.88
16.06
17.17
17.21
10.94
4.51%
2.10%
—
6.36
FCF per share$
14.33
15.65
15.52
16.65
15.59
14.21
12.78
13.22
12.34
11.07
16.39
(6.61%)
(1.88%)
—
15.86
Dividend per sh$
13.58
13.62
14.53
15.71
18.37
19.07
19.18
21.51
22.29
26.55
5.73
7.65%
7.17%
—
6.86
Div yield (avg)%
14.31
14.70
17.52
16.07
17.41
15.96
18.63
17.36
17.86
16.89
29.73
17.36
17.13
87
22.34
Payout ratio%
10.33
9.64
7.40
6.11
6.01
7.06
5.92
8.61
6.45
6.44
8.57
6.45
6.75
27
310.0
Shares (diluted)M
438.2
454.9
504.0
478.5
532.4
543.4
585.2
652.9
664.0
747.2
314.1
7.01%
6.86%
71
6.15
Buyback yield%
32.84
30.07
29.39
31.56
29.50
28.42
27.11
28.83
28.02
29.44
4.60
28.42
29.41
63
0.520
D/E ratiox
2.404
2.336
2.436
2.690
2.903
3.261
3.296
3.202
3.470
3.360
0.117
3.296
3.053
27
2,145
Enterprise value$M
813.7
849.1
750.6
787.8
772.0
673.7
591.8
615.2
652.0
694.9
823.1
(2.08%)
(1.88%)
93
0.824
LT debt$B
1.172
1.135
1.004
1.047
1.121
1.020
1.099
1.013
1.012
1.007
0.476
(2.12%)
(1.91%)
94
Revenue
$3.035B
0.25%
1.00×
Cost of revenue
$1.479B
0.44%
1.02×
Operating expenses
$710.9M
0.33%
1.01×
Goodwill & intangibles
17.67%