12.83
Revenue$B
16.12
16.90
17.76
18.47
19.17
20.07
20.94
22.41
23.58
24.59
13.59
5.11%
5.08%
86
3.09
Revenue growth%
29.03
27.83
25.14
23.24
23.00
24.04
22.26
19.46
19.00
20.96
5.80
20.96
23.12
33
23.56
Gross margin%
20.25
19.11
21.76
20.99
22.82
23.42
22.23
24.36
21.71
24.07
18.11
23.42
22.00
44
27.20
Operating margin%
34.25
31.36
29.09
28.81
28.29
29.92
27.03
28.28
30.11
31.98
13.18
29.92
29.50
64
12.79
Net margin%
25.91
27.32
28.43
27.79
29.22
28.75
30.34
28.03
25.37
23.41
24.80
28.03
27.91
81
31.06
P/E ratio (avg)x
18.48
19.86
23.25
26.51
26.40
26.32
30.04
30.26
36.01
42.73
14.46
30.26
26.46
29
20.09
EV/EBITx
14.06
14.33
12.69
13.46
11.92
11.21
11.80
12.02
11.09
9.825
16.69
11.21
11.97
15
20.17
FCF yield (avg)%
32.94
34.86
33.54
32.19
32.21
30.28
31.66
30.71
28.09
30.91
8.82
30.71
31.93
38
22.32
FCF margin%
20.05
22.30
21.33
19.71
18.64
19.06
17.61
19.84
17.39
17.56
7.96
17.61
19.38
34
0.907
FCF / Net incomex
1.156
1.139
1.208
1.219
1.272
1.272
1.208
1.332
1.233
1.182
0.495
1.233
1.214
51
10.88
ROIC%
7.16
7.64
7.40
8.07
7.02
8.47
7.44
6.85
5.98
8.57
22.08
7.44
7.42
40
16.06
Return on equity%
26.13
27.99
27.87
30.48
31.73
30.09
31.65
34.59
33.83
30.89
24.17
31.65
30.69
24
11.81
Return on assets%
2.66
3.87
1.22
0.40
0.83
3.36
3.23
6.08
7.71
5.84
29.50
5.84
3.29
53
24.64
EPS$
16.64
17.31
19.09
19.15
18.36
21.31
22.84
22.23
24.11
23.29
26.39
4.87%
4.47%
—
11.80
EPS growth%
3.28
5.28
2.42
0.40
0.40
0.40
2.53
2.75
5.32
3.04
2.22
2.75
2.64
74
15.33
Bookvalue per sh$
13.84
14.52
15.44
15.53
16.49
15.38
13.90
14.09
15.49
15.55
17.15
(1.17%)
2.16%
—
6.32
FCF per share$
40.32
44.81
53.63
53.96
62.65
60.68
61.73
73.69
78.19
88.30
13.89
7.10%
9.33%
—
18.26
Dividend per sh$
49.10
57.42
60.47
63.66
63.75
75.82
88.62
92.85
110.55
111.82
7.66
11.89%
10.56%
—
10.13
Div yield (avg)%
14.86
13.90
10.98
8.37
9.71
11.97
11.19
12.00
13.36
13.56
3.28
12.00
11.99
33
4.18
Payout ratio%
16.61
15.99
14.75
14.03
14.17
12.20
11.12
10.67
7.99
8.88
21.12
10.67
13.11
74
332.0
Shares (diluted)M
342.6
334.0
321.6
346.9
391.0
424.8
392.5
412.1
398.6
416.1
330.9
1.25%
2.71%
73
22.34
Buyback yield%
13.84
14.72
15.84
14.28
16.50
14.85
13.08
12.99
10.81
13.79
21.87
13.08
14.06
45
1.175
D/E ratiox
0.243
0.280
0.330
0.375
0.436
0.449
0.535
0.585
0.588
0.625
1.565
0.585
0.443
66
18.87
Enterprise value$B
20.68
23.03
23.12
26.71
28.20
32.76
33.07
35.55
42.13
45.85
15.36
10.21%
8.02%
34
13.08
LT debt$B
4.704
5.177
5.786
5.918
6.409
5.792
6.302
6.761
7.499
7.794
18.77
3.99%
4.19%
12
Revenue
$24.59B
5.08%
1.00×
Cost of revenue
$15.50B
5.40%
1.03×
Operating expenses
$2.917B
4.32%
0.93×
Goodwill & intangibles
14.20%